|
Net Income (Quarter)
|
-1.82M | -0.60M | -0.39M | -0.45M | -0.30M | -0.73M | -0.75M | -0.82M | -2.30M | -0.78M | -1.05M | -1.28M | -2.45M | -2.83M | -1.99M | -1.58M | -2.28M | -2.38M | -2.10M |
|
Depreciation and Depletion (Quarter)
|
| 134.00 | 134.00 | 134.00 | 135.00 | 132.00 | 134.00 | 134.00 | 134.00 | 101.00 | | | | | | | | | 0.00M |
|
Share-based Compensation (Quarter)
|
| 0.12M | 0.10M | 0.17M | 0.18M | | | | | -1.39M | 0.16M | 0.31M | 1.54M | 1.55M | 0.64M | 0.24M | 1.08M | -0.61M | 0.17M |
|
Gains from Investment Securities (Quarter)
|
| | 0.00M | 0.00M | 2.48M | 0.00M | 0.00M | 0.06M | 0.08M | 0.23M | 2.28M | 2.28M | 0.06M | 0.13M | 0.02M | 0.03M | 0.18M | -0.01M | 0.02M |
|
Non-cash Items (Quarter)
|
| | | | | | | | | 0.59M | 0.59M | 0.59M | 1.73M | 5.38M | 1.86M | 0.58M | 0.18M | 0.20M | 0.13M |
|
Cash from Operations (Quarter)
|
| -0.41M | -0.20M | -0.16M | -0.94M | -0.91M | -1.31M | -0.82M | -0.70M | -1.00M | -0.76M | -1.25M | -0.80M | -1.13M | -1.43M | -0.92M | -1.47M | -1.15M | -1.71M |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | 660.00 | 692.00 | 753.00 | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.01M | 0.01M | 0.01M | 0.01M |
|
Depreciation & Amortization (CF) (Quarter)
|
| 134.00 | 134.00 | 134.00 | 135.00 | 132.00 | 134.00 | 134.00 | 134.00 | 101.00 | | | | | | | | | 0.00M |
|
Change in Receivables (Quarter)
|
| -564.00 | 0.05M | -0.03M | -0.01M | -0.01M | -0.00M | 0.01M | 161.00 | -0.01M | -100.00 | 0.00M | 0.00M | -0.00M | 396.00 | 0.05M | -0.05M | 0.04M | -755.00 |
|
Change in Inventory (Quarter)
|
| 0.02M | 0.05M | 0.05M | 0.03M | 0.02M | 0.00M | 0.00M | -0.00M | 0.00M | -0.00M | -0.01M | 0.01M | 0.02M | 675.00 | -0.00M | -0.01M | -0.01M | 0.05M |
|
Change in Account Payables (Quarter)
|
| 0.14M | 0.18M | 0.05M | -0.14M | -0.14M | -0.35M | 0.00M | 0.02M | 0.09M | -0.01M | -0.06M | 0.08M | -0.01M | 0.03M | 0.05M | -0.17M | 0.18M | -0.08M |
|
Change in Accured Expenses (Quarter)
|
| | -0.03M | 0.01M | 0.01M | 0.10M | 0.06M | 0.01M | 0.00M | -0.23M | 0.09M | -0.23M | 0.01M | 0.26M | 0.00M | -0.02M | -0.05M | 0.32M | -0.00M |
|
Other Working Capital Changes (Quarter)
|
| 0.16M | -0.01M | 0.08M | -0.19M | 0.08M | -0.01M | -0.02M | -0.01M | 0.08M | -0.00M | -0.13M | 0.13M | | 0.09M | -0.14M | 0.05M | 0.07M | -0.00M |
|
Change in Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | 0.01M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | 0.05M |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | 5.59M |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | 1.51M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | 0.48M |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | 0.76M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | 0.55M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | -1.76M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | 0.55M |