|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -4.73M | -5.27M | -4.37M | -4.47M | -4.29M | -3.87M | 12.66M | -6.49M | -4.84M | -3.37M | -5.51M | -4.33M | -7.72M | 2.36M | 9.72M | -3.01M | -12.55M | 0.47M | 15.12M | -4.54M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.38M | 0.26M | 0.32M | 0.24M | 0.24M | 0.22M | 0.17M | 0.18M | 0.20M | 0.14M | 0.16M | 0.16M | 0.12M | 0.10M | 0.10M | 0.07M | 0.02M | 0.02M | 0.02M | 0.03M |
|
Gains from Sales and Divestitures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.01M | 0.01M | 0.01M | | 0.01M | | 0.03M | 0.76M | 0.00M | | -0.01M | -0.52M | 79.00 | 79.00 | -0.01M | 0.00M | -0.80M | -3.16M | -0.03M | -0.03M |
|
Non-cash Items (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.40M | | | | 1.30M | | | | 1.10M | | | | 0.50M | | | | 0.05M | |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -3.82M | -4.49M | -4.16M | -4.83M | -3.94M | -3.26M | -3.13M | -6.11M | -5.25M | -3.83M | -2.75M | -2.86M | -2.75M | -2.47M | -1.50M | -2.54M | -2.10M | -3.15M | -3.03M | -3.11M |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.15M | | | | 0.06M | |
|
Amortization of Deferred Charges (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.48M | | 5.61M | | | | 10.55M | | | |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.13M | 0.13M | 0.10M | 0.10M | 0.10M | 0.10M | 0.07M | 0.09M | 0.08M | 0.08M | 0.11M | 0.08M | 0.07M | 0.08M | 0.08M | 0.07M | 0.05M | 0.04M | 0.03M | 0.04M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.26M | -0.11M | -0.32M | 0.20M | 0.36M | -0.21M | 0.31M | -0.10M | -0.12M | 0.25M | 0.53M | -0.72M | 0.07M | 0.00M | 0.43M | -0.19M | -0.35M | -0.05M | 0.35M | 0.07M |
|
Change in Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.21M | 0.23M | 0.04M | 0.45M | -0.28M | -0.05M | -0.25M | 0.08M | -0.01M | -0.40M | -0.37M | 0.13M | -0.16M | -0.09M | -0.16M | 0.03M | 0.28M | 0.16M | -0.28M | -0.18M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.51M | 0.26M | -0.54M | 0.05M | 0.06M | 0.14M | 1.02M | -0.57M | -0.29M | -0.82M | 0.18M | 1.15M | -0.32M | -1.31M | -0.14M | 0.14M | 1.15M | -0.38M | -0.50M | 0.40M |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.04M | 0.01M | -0.09M | 0.02M | -0.10M | 0.12M | 0.03M | 0.08M | 0.47M | 0.00M | -0.49M | -0.02M | 0.42M | -0.12M | -0.12M | -0.04M | 0.47M | 0.03M | 0.07M | -0.29M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.08M | 0.05M | 0.03M | 0.07M | 0.01M | 0.02M | 0.02M | 0.01M | 0.05M | 0.12M | -0.04M | 0.03M | 0.02M | -0.02M | 0.02M | | 0.00M | 0.10M | -0.01M | 0.03M |
|
Change in Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.09M | 0.01M | | | | | | | | | | | 0.09M |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 14.85M | | | | | | | | | | | | | |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.16M |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.28M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.03M |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.39M |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.00M | -0.00M | 0.00M | 0.00M | -0.01M | -0.01M | 0.00M | | -0.01M | -0.01M | -0.00M | -0.00M | -0.00M | -0.00M | -0.01M | | 0.06M | |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.00M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -3.14M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.00M |