|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -4.38M | -2.29M | -4.59M | -3.59M | -3.87M | -2.24M | -2.84M | -3.05M | -2.01M | -12.75M | -2.45M | -2.31M | -2.46M | -3.38M | -2.22M | -2.27M | -3.06M | -2.42M | -2.20M | -2.53M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.10M | 0.23M | 0.09M | 0.28M | 0.28M | -0.10M | 0.08M | 0.06M | 0.40M | 0.00M | 0.07M | 0.16M | 0.33M | 0.06M | 0.02M | 0.01M | 0.01M | 0.53M | 0.19M | 0.17M |
|
Cash from Discontinued Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Interest Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.05M | |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -4.58M | -2.48M | -5.64M | -3.38M | -3.78M | -2.43M | -2.11M | -2.58M | -1.50M | -1.10M | -3.06M | -1.54M | -1.97M | -2.02M | -2.11M | -1.29M | -3.00M | -2.80M | -2.20M | -2.20M |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Amortization of Deferred Charges (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.19M | 0.58M | | | | |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.00M | | | | | | | | | | | |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.41M | -0.58M | 0.15M | 0.18M | -0.33M | 0.18M | 0.35M | -0.62M | -0.30M | 0.60M | -0.69M | 0.60M | 0.22M | -0.25M | -0.18M | 0.09M | 1.21M | -0.92M | -0.31M | 0.57M |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.05M | | | | -0.05M | | | | -0.01M | | | | | | | | | |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.02M | 0.09M | | 0.04M | 0.00M | | | | | | | | | | | | | | |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.01M | | | | | | | 1.00 | | | | | | | | | | |
|
Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.00M | |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.02M | -0.08M | | -0.04M | -0.00M | | | | -1.00M | | | | | | | | | 4.00M | |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.10M | 1.90M | | | | | | | | 118.00 | | | | | | | | | | |
|
Long-Term Debt Issuances (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.23M | | 0.39M | -0.17M | | |
|
Short-Term Debt issuances (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.12M | 0.18M | 0.18M | 0.12M | 0.10M | 0.16M | 0.16M | 0.11M | 0.12M | 0.18M | 0.19M | 0.13M | 0.12M | 0.26M | 0.20M | 0.13M | 3.00M | | 0.17M | 0.06M |
|
Shares Issued (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.40M | 0.11M | 6.67M | 5.95M | 8.95M | 0.14M | | | 0.10M | 0.24M | 0.18M | 0.19M | 1.02M | 0.03M | 0.73M | 0.02M | 0.02M | 1.08M | 1.08M | 1.08M |
|
Net Equity Issued and Repurchased (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.07M | | | | | 1.84M | 0.95M | 3.88M | 0.00M | 2.64M | | | -0.00M | 0.08M | |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.02M | -0.18M | -0.18M | -0.12M | -0.10M | -0.09M | -0.16M | -0.11M | 0.73M | -0.18M | 1.65M | 0.82M | 3.77M | -0.26M | 4.67M | -0.13M | 12.41M | -0.17M | -0.09M | -0.06M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -4.63M | -2.68M | -5.89M | -3.50M | -3.92M | -2.52M | -2.27M | -2.68M | -0.71M | -2.28M | -1.41M | -0.72M | 1.80M | -2.28M | 2.56M | -1.45M | 9.43M | -3.00M | 1.71M | -2.24M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -4.58M | -2.50M | -5.72M | -3.38M | -3.81M | -2.44M | -2.11M | -2.58M | -1.50M | -1.10M | -3.06M | -1.54M | -1.97M | -2.02M | -2.11M | -1.29M | -3.00M | -2.80M | -2.20M | -2.20M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -4.60M | -2.68M | -5.89M | -3.50M | -3.92M | -2.52M | -2.27M | -2.68M | -0.77M | -2.28M | -1.41M | -0.72M | 1.80M | -2.28M | 2.56M | -1.42M | 9.41M | -2.97M | 1.71M | -2.26M |