|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.62M | -2.53M | -2.56M | -2.96M | -3.23M | -2.97M | -2.39M | -1.77M | -2.84M | -3.18M | -3.02M | -2.08M | -3.52M | -2.51M | -3.16M | -3.83M | -5.57M | -4.59M | -4.86M | -4.58M |
|
Depreciation and Depletion (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.02M | 0.02M | 0.02M | 0.05M | 0.05M | 0.05M | 0.06M | 0.09M | 0.15M | 0.04M | 0.05M | 0.04M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.23M | 0.13M | 0.06M | -0.79M | 0.05M | 0.69M | 0.46M | -0.28M | 0.08M | 0.38M | 1.11M | 0.61M | 0.09M | 0.46M | 0.54M | -1.33M | 0.81M | 0.84M | 0.04M | 0.08M |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.77M | -2.28M | -1.65M | -1.18M | -0.22M | -2.17M | -1.71M | -1.99M | -2.47M | -2.61M | -2.25M | -2.67M | -1.23M | -2.09M | -2.20M | -2.69M | -2.23M | -4.17M | -3.42M | -3.88M |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.02M | 0.02M | 0.02M | 0.05M | 0.05M | 0.05M | 0.06M | 0.09M | 0.15M | 0.04M | 0.05M | 0.04M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.01M | 0.05M | -0.04M | -0.01M | 0.01M | 0.09M | -0.08M | 0.04M | 0.00M | 0.10M | -0.16M | 1.37M | -1.25M | 0.64M | 0.15M | 0.60M | -1.32M | 0.29M | -0.16M | -0.07M |
|
Change in Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.10M | -0.20M | | 0.02M | 0.02M | 0.42M | 0.04M | -0.02M | 0.06M | 0.03M | 0.06M | -0.28M | 0.10M | -0.17M | -0.11M | -0.12M | -0.20M | | | 0.05M |
|
Change in Account Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.41M | -0.19M | -0.10M | -0.10M | 0.12M | 0.08M | 0.06M | -0.07M | 0.07M | 0.41M | -0.48M | -0.01M | 0.11M | -0.11M | 0.01M | 0.14M | 0.01M | 0.12M | -0.19M | 0.12M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.08M | -0.14M | -0.03M | 0.03M | 0.02M | 0.00M | -0.02M | 0.01M | 0.18M | 0.15M | 0.31M | -0.06M | 0.35M | -0.03M | 0.19M | -0.03M | 0.14M | -0.08M | -0.08M | -0.08M |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.10M | 0.40M | -0.34M | -0.04M | -0.03M | -0.01M | -0.14M | 0.01M | 0.28M | 0.10M | -0.10M | -0.04M | 0.13M | 0.10M | -0.02M | -0.05M | 0.10M | 0.42M | 0.03M | -0.02M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.12M | 0.05M | 0.31M | 0.11M | 0.02M | 0.02M | 0.04M | 0.03M | 0.01M | 0.04M | 0.04M | 0.02M | 0.02M | 0.01M | 0.01M | 0.01M | 0.03M | 0.00M | 0.01M | 0.01M |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.12M | -0.05M | -0.31M | -11.11M | -0.02M | 1.48M | -3.04M | 9.47M | -12.02M | -3.54M | 14.96M | -4.52M | -0.02M | 7.99M | -0.01M | -0.33M | 0.28M | -0.00M | -0.01M | -0.01M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.78M | 0.04M | -0.04M | 1.03M | | | | | | | | | | | | | 0.11M | 0.07M | 0.01M | 0.08M |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | 10.28M | 11.34M | -0.10M | 1.03M | | | | | 13.98M | -0.06M | -0.08M | -0.03M | | | 9.85M | -0.03M | 21.02M | 0.03M | 0.00M | 0.08M |
|
Net Equity Issued and Repurchased (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 20.91M | -0.04M | | |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.01M | 0.02M | 0.01M | 0.12M | -0.04M | -0.29M | -0.03M | 0.03M | -0.00M | -0.05M | -0.01M | 0.22M | -0.02M | -0.02M | 0.03M | -0.01M | -0.03M | 0.17M | 0.00M | 0.01M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | 9.39M | 9.01M | -2.06M | -11.26M | -0.25M | -0.69M | -4.75M | 7.48M | -0.51M | -6.21M | 12.63M | -7.22M | -1.25M | 5.90M | 7.64M | -3.05M | 19.07M | -4.14M | -3.43M | -3.81M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.89M | -2.33M | -1.96M | -1.29M | -0.25M | -2.19M | -1.75M | -2.02M | -2.49M | -2.65M | -2.29M | -2.69M | -1.25M | -2.10M | -2.21M | -2.71M | -2.26M | -4.17M | -3.43M | -3.90M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | 9.39M | 9.01M | -2.06M | -11.26M | -0.25M | -0.69M | -4.75M | 7.48M | -0.51M | -6.21M | 12.63M | -7.22M | -1.25M | 5.90M | 7.64M | -3.05M | 19.07M | -4.14M | -3.43M | -3.81M |