|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.99M | -2.60M | -1.99M | -1.55M | -1.92M | -2.88M | -1.99M | -1.99M | -1.32M | -2.23M | -1.48M | -1.96M | -1.44M | 0.22M | -1.46M | -2.04M | -1.99M | -1.48M | -1.15M | -1.09M |
|
Depreciation and Depletion (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.01M | 0.00M | 0.01M | -871.00 | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.11M | 0.01M | 0.01M | 0.29M | 0.31M | 0.05M | 0.01M | 0.40M | 0.39M | 0.16M | 0.00M | 0.35M | 0.31M | 0.21M | 0.48M | 0.34M | 0.33M | 0.16M | 0.00M | 0.10M |
|
Gains from Sales and Divestitures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.22M | 0.22M | 0.45M | 0.19M | 0.54M | 0.54M | 0.69M | 0.17M | 0.33M | 0.51M | 0.69M | 0.18M | 0.34M | 0.34M | 1.67M |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00M | 0.17M | 0.17M | 0.00M | | 0.22M | 0.23M | 0.00M | | | 3.04M | 0.00M | | 0.17M | 0.02M | 0.00M | 0.00M | | 0.09M | 0.00M |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.01M | | | | | | | | 0.00M |
|
Non-cash Items (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.08M | 0.05M | 0.60M | 0.05M | 0.06M | 0.07M | 0.99M | 0.00M | | | 0.01M | | 0.08M | 0.08M | 2.19M | 0.01M | 0.00M | 0.07M | 2.74M | 0.06M |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.97M | -1.10M | -1.56M | -0.40M | -1.51M | -2.29M | -1.14M | -1.09M | -2.00M | -1.02M | -1.05M | -1.22M | -1.20M | 0.77M | -0.97M | -1.52M | -1.00M | -1.80M | 0.10M | -0.22M |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.01M | 0.01M | 0.01M | 0.02M | 0.01M | 0.01M | 0.01M | 0.02M | 0.01M | 0.03M | -0.01M | 0.01M | 0.02M | 0.02M | 0.02M | -0.04M | 0.02M | 0.02M | 0.02M | 0.02M |
|
Amortization of Deferred Charges (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.02M | 0.01M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.01M | 0.02M | 0.02M | 0.02M | 0.01M | 0.01M | 0.01M | 0.01M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.10M | 0.10M | -0.11M | -0.02M | 0.12M | 0.15M | -0.02M | -0.25M | 0.22M | -0.12M | -0.10M | -0.36M | 0.35M | -0.35M | 0.24M | -0.08M | 0.04M | -0.04M | 0.23M | -0.02M |
|
Change in Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.40M | -0.54M | 0.20M | -0.14M | 0.26M | 0.14M | 0.05M | 0.39M | 0.25M | 0.15M | 0.40M | 0.30M | 0.22M | 0.47M | 0.38M | 0.00M | 0.45M | -0.26M | 0.23M | -0.35M |
|
Change in Account Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.20M | 0.02M | 0.22M | -0.02M | 0.73M | -0.13M | -0.09M | -0.19M | -0.35M | -0.08M | 0.47M | -0.44M | 0.42M | 0.30M | -0.38M | -0.25M | 0.90M | -0.88M | 0.52M | 0.33M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.34M | 0.21M | -0.04M | 0.05M | -0.08M | -0.38M | 0.10M | 0.07M | -0.09M | 0.39M | -0.31M | 0.40M | -0.27M | -0.17M | 0.20M | 0.31M | -0.48M | 0.07M | -0.21M | -0.18M |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.27M | -0.25M | 0.07M | -0.16M | 0.25M | -0.10M | -0.04M | -0.03M | 0.32M | -0.22M | 0.03M | -0.06M | 0.35M | -0.09M | -0.13M | -0.08M | 0.19M | -0.11M | | |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.01M | 0.01M | 0.01M | -0.00M | | | | 0.00M | 0.00M | | | | | | | 0.00M | | | | 0.00M |
|
Change in Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.47M | 0.49M | 2.00M | 0.97M | | | | | | |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.01M | -0.01M | -0.01M | 0.00M | | 85.00 | -0.00M | -0.00M | -4.43M | 2.45M | -0.48M | -0.51M | 2.00M | 0.97M | | -0.00M | -0.00M | -0.00M | -0.01M | -0.00M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 7.00 | 0.01M | 0.01M | 0.08M | | 0.04M | | | 0.05M | 0.22M | 0.05M | 0.10M | 0.31M | 0.21M | 0.48M | -0.64M | 0.33M | 0.16M | 0.36M | |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.70M | 0.14M | 0.08M | 0.67M | -0.00M | -0.00M | -0.00M | -0.00M | -0.00M | -0.00M | -0.00M | 2.57M | 0.24M | -0.00M | -0.00M | -0.00M | -0.00M | 0.80M | -0.00M | -0.00M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.73M | -0.97M | -1.49M | 0.27M | -1.51M | -2.30M | -1.15M | -1.10M | -6.44M | 1.42M | -1.53M | 0.81M | 1.03M | 1.75M | -0.98M | -1.52M | -1.01M | -0.97M | 0.07M | -0.23M |
|
Beginning Cash Balance (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.97M | -1.11M | -1.57M | -0.40M | -1.51M | -2.29M | -1.14M | -1.09M | -2.00M | -1.02M | -1.05M | -1.22M | -1.20M | 0.77M | -0.97M | -1.52M | -1.00M | -1.80M | 0.10M | -0.22M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.73M | -0.97M | -1.49M | 0.27M | -1.51M | -2.30M | -1.15M | -1.10M | -6.44M | 1.42M | -1.53M | 0.83M | 1.05M | 1.73M | -0.97M | -1.53M | -1.00M | -1.01M | 0.09M | -0.22M |