|
Net Income (Quarter)
|
| | | | | | | | | | | | | -0.32M | -0.52M | -1.57M | -3.77M | -0.69M | -1.04M | -1.08M | -1.68M | -1.02M | -0.83M | -1.76M | -1.88M | -1.90M | -1.71M | -1.36M | -5.52M | -1.39M | -2.00M | -3.87M | -0.97M |
|
Depreciation and Depletion (Quarter)
|
| | | | | | | | | | | | | 0.04M | 0.05M | 0.05M | 0.04M | 0.05M | 0.05M | 0.05M | 0.05M | 0.05M | 0.05M | 0.04M | 0.04M | 0.04M | 0.04M | 0.04M | 0.04M | 0.04M | 0.04M | 0.03M | 0.02M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | 0.13M | 0.10M | 0.53M | -1.89M | | | | 0.64M | 0.08M | | 0.17M | 0.26M | 0.42M | 0.13M | | 0.86M | 0.06M | 0.04M | 1.15M | 1.38M |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | 0.01M | 0.14M | 1.52M | 0.11M | | | | 0.47M | 0.03M | 0.03M | 0.18M | 0.87M | 0.39M | 5.55M | 4.40M | 1.37M | 1.37M | 1.35M | 1.45M | 1.43M |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | 0.11M | | | | | | | | |
|
Non-cash Items (Quarter)
|
| | | | | | | | | | | | | 0.85M | 0.14M | 1.35M | 0.19M | | | | 0.47M | 0.50M | 0.50M | 1.28M | 0.87M | 1.26M | 3.90M | 5.60M | 1.37M | 1.37M | 4.82M | 3.43M | 1.43M |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | -0.28M | -0.09M | -1.21M | -1.23M | -0.74M | -0.91M | -0.52M | -0.81M | -0.75M | -1.00M | -1.06M | -0.72M | -0.83M | -1.54M | -1.01M | -1.24M | -1.34M | -1.31M | -1.75M | -0.73M |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | | | 0.04M | 0.04M | 0.02M | -0.09M | 0.01M | 0.01M | 0.01M | -0.00M | 0.01M | 0.01M | | | | | | | | | | |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | 0.08M | 0.08M | 0.08M | 0.07M | 0.08M | 0.08M | 0.10M | 0.07M | 0.08M | 0.08M | 0.07M | 0.07M | 0.07M | 0.07M | 0.07M | 0.07M | 0.06M | 0.06M | 0.04M | 0.04M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | 0.04M | -0.14M | 0.13M | -0.04M | 0.03M | 0.05M | -0.07M | 0.03M | 0.05M | 0.07M | -0.05M | 0.09M | -0.06M | -0.02M | 0.04M | -0.04M | 0.02M | 0.07M | -0.01M | -0.03M |
|
Change in Inventory (Quarter)
|
| | | | | | | | | | | | | 0.04M | -0.02M | 0.05M | 0.01M | -0.00M | 0.03M | 0.02M | 0.05M | -0.05M | -0.02M | 0.02M | -0.01M | 0.00M | 0.05M | -0.06M | 0.04M | 0.00M | -0.08M | -0.00M | -0.02M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | -0.06M | 0.10M | -0.19M | -0.00M | -0.10M | 0.09M | -0.09M | -0.00M | 0.01M | -0.05M | -0.11M | 0.35M | 0.31M | -0.21M | 0.11M | -0.19M | 0.02M | 0.67M | -0.47M | -0.10M |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | -0.02M | -0.01M | 0.14M | -0.09M | 0.03M | 0.01M | 0.02M | -0.06M | -0.05M | -0.05M | 0.20M | -0.18M | -0.08M | 0.07M | 0.08M | -0.08M | -0.04M | -0.10M | -0.01M | 0.11M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | 0.04M | 0.01M | 0.00M | 0.03M | 0.04M | 0.02M | 0.00M | 0.01M | 0.00M | | | 0.05M | 0.01M | 0.04M | 0.05M | | 0.01M | | | |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | -0.04M | -0.01M | -0.00M | -0.03M | -0.04M | -0.02M | -0.00M | -0.01M | -0.00M | | | -0.05M | -0.01M | -0.04M | -0.05M | | -0.01M | | | |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | 0.58M | -0.01M | 6.39M | 0.67M | -0.09M | 0.27M | -0.01M | -0.01M | 0.05M | 2.05M | -0.00M | -0.01M | 8.69M | -0.01M | -0.01M | -0.15M | -0.01M | 5.34M | 0.07M | -0.01M |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | 0.26M | -0.11M | 5.18M | -0.59M | -0.88M | -0.67M | -0.53M | -0.83M | -0.71M | 1.06M | -1.07M | -0.77M | 7.85M | -1.59M | -1.06M | -1.39M | -1.35M | 4.03M | -1.68M | -0.74M |
|
Beginning Cash Balance (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | -0.32M | -0.10M | -1.21M | -1.26M | -0.79M | -0.93M | -0.52M | -0.82M | -0.75M | -1.00M | -1.06M | -0.77M | -0.84M | -1.58M | -1.06M | -1.24M | -1.34M | -1.31M | -1.75M | -0.73M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | 0.26M | -0.11M | 5.18M | -0.59M | -0.88M | -0.67M | -0.53M | -0.83M | -0.71M | 1.06M | -1.07M | -0.77M | 7.85M | -1.59M | -1.06M | -1.39M | -1.35M | 4.03M | -1.68M | -0.74M |