|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.52M | -4.31M | -2.03M | -2.72M | -2.19M | -1.72M | -2.03M | -1.24M | -2.65M | -1.29M | -1.13M | 1.07M | -1.02M | -0.96M | -1.30M | 2.11M | -1.06M | -0.45M | -1.33M | -0.34M |
|
Depreciation and Depletion (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.01M | 0.01M | 0.01M | 0.01M | 0.04M | -0.01M | 0.01M | 0.01M | 0.03M | -0.01M | 0.01M | | 0.01M | 0.01M | 0.02M | -0.01M | 0.00M | 0.01M | 0.01M | -0.01M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.14M | 0.09M | 0.12M | 0.02M | 0.11M | 0.05M | 0.17M | 0.45M | 0.14M | 0.09M | 0.07M | 0.16M | 0.14M | 0.08M | 0.09M | 0.08M | 0.02M | 0.05M | 0.02M | 0.43M |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00M | 0.10M | 0.10M | -2.67M | | | | 0.01M | 500.00 | | 0.09M | 0.01M | 0.01M | 0.09M | | 0.07M | | | 0.09M | 0.00M |
|
Non-cash Items (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00M | | | | 0.00M | | | | 337.00 | | | | |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.27M | -1.40M | -1.31M | -3.31M | -2.58M | -1.49M | -1.79M | -1.43M | -2.31M | -1.33M | -1.27M | -1.20M | -1.42M | -0.66M | -0.45M | -0.57M | -1.27M | -1.04M | -0.50M | -2.34M |
|
Amortization of Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.63M | | | 0.14M | 0.14M | |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.04M | 0.03M | 0.07M | 0.03M | 0.12M | -0.02M | 0.01M | 0.08M | 0.05M | 0.05M | 0.07M | 0.04M | 0.08M | 0.06M | 0.10M |
|
Amortization of Deferred Charges (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.01M | 0.01M | 0.01M | 0.01M | 0.04M | -0.01M | 0.04M | -0.08M | 0.03M | -0.01M | 0.01M | | 0.01M | 0.01M | 0.02M | -0.01M | 0.00M | 0.01M | 0.01M | -0.01M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.00M | 0.01M | -0.37M | 0.46M | 0.39M | -0.34M | 0.23M | 1.58M | 0.03M | -1.15M | -0.05M | 1.25M | 0.15M | -0.19M | 0.20M | -0.50M | 0.26M | -0.14M | 0.00M | -0.31M |
|
Change in Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.22M | 0.23M | -0.17M | -0.07M | -0.48M | 0.58M | 1.44M | 0.31M | -0.74M | -0.34M | 0.45M | 0.52M | -0.33M | 0.34M | 0.44M | -0.31M |
|
Change in Account Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.01M | 0.04M | 0.14M | 0.08M | -0.18M | -0.12M | -0.20M | 1.14M | -1.40M | 1.42M | 0.26M | -0.07M | -1.01M | 0.91M | -0.67M | 0.71M | 0.19M | -1.36M | 0.30M | 0.81M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00M | 0.05M | | -0.01M | 0.05M | 0.05M | -0.12M | 0.03M | 0.01M | 0.01M | -0.01M | -0.05M | -0.05M | 0.01M | 0.01M | -0.00M | -0.01M | -0.00M | -0.00M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00M | 0.01M | | 0.01M | 0.02M | 0.00M | 0.00M | | | | | | | | | | | | | |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.30M | | | | | | | | | | | | | | | |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.02M | | | | | | | |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.00M | 0.17M | | -0.01M | -0.32M | -0.00M | -0.00M | -0.67M | | | | | 0.06M | | | -0.01M | | | -0.14M | |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.10M | 0.09M | 0.07M | 0.16M | 0.14M | 0.08M | 0.09M | 0.08M | 0.02M | 0.05M | 0.02M | 0.43M |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.37M | 0.46M | 0.03M | 10.44M | 0.01M | -0.03M | -0.01M | -0.03M | 2.63M | -0.04M | 3.63M | -0.10M | 0.41M | 2.55M | -0.34M | 2.97M | 0.10M | 1.79M | 0.82M | 0.28M |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.03M | 0.01M | 0.01M | 0.02M | 0.06M | 0.14M | -0.30M | -0.13M | -0.01M | -0.06M | 0.15M | -0.20M | -0.10M | 0.17M | -0.12M | 0.12M | -0.01M | -0.12M | 0.03M | 0.12M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.06M | -0.74M | -1.28M | 7.13M | -2.83M | -1.39M | -2.10M | -2.26M | 0.31M | -1.43M | 2.52M | -1.50M | -1.05M | 2.06M | -0.90M | 2.51M | -1.19M | 0.59M | 0.21M | -1.94M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.27M | -1.41M | -1.31M | -3.32M | -2.60M | -1.50M | -1.79M | -1.43M | -2.31M | -1.33M | -1.27M | -1.20M | -1.42M | -0.66M | -0.45M | -0.57M | -1.27M | -1.04M | -0.50M | -2.34M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.09M | -0.76M | -1.29M | 7.11M | -2.89M | -1.53M | -1.80M | -2.13M | 0.32M | -1.36M | 2.36M | -1.29M | -0.95M | 1.90M | -0.78M | 2.39M | -1.17M | 0.76M | 0.18M | -2.05M |