|
Net Income (Quarter)
|
-0.39M | -0.76M | -0.33M | -0.55M | -0.60M | -0.31M | -0.43M | -0.60M | -0.01M | -0.07M | -0.02M | -0.33M | -0.02M | -0.01M | -0.00M | 0.01M | -0.24M | 0.23M | -0.33M | -0.41M | 0.23M | -0.36M | -0.71M | -0.61M | 0.57M | 0.77M | 0.86M | 1.81M | -0.41M | 0.65M | 1.14M | 0.43M | -0.22M | 0.41M | 0.45M | 939.00 | -0.21M |
|
Depreciation and Depletion (Quarter)
|
| | | | | | | | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | | 0.01M | 0.00M | 0.01M | -0.01M | 0.00M | 0.00M | 0.00M | 0.00M | | | | | | | | | | | | | |
|
Share-based Compensation (Quarter)
|
0.08M | -0.08M | 0.34M | -0.34M | 0.02M | 0.07M | | 0.06M | 0.06M | 0.04M | 0.06M | 0.02M | 0.02M | 0.01M | | -0.02M | 0.00M | 0.03M | -0.02M | 0.00M | 0.01M | 0.02M | -0.00M | | -0.00M | | | | | | | | | | 0.00M | 0.00M | 0.00M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.21M | 0.11M | 0.13M | 0.01M | -0.08M |
|
Gains from Investment Securities (Quarter)
|
0.01M | -0.01M | 0.01M | -0.07M | | -0.04M | 0.01M | 474.00 | | | | | | | | | 3.99M | | | 16.63M | 16.48M | 16.50M | 4.08M | 16.93M | 0.00M | 0.05M | 0.00M | | | -0.24M | 0.01M | | | -1.02M | 0.00M | | |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | -0.05M | -625.00 | | | | | | | | | | | | | | | | | | | | |
|
Non-cash Items (Quarter)
|
| | | | | | | | | | | | | | | | 3.63M | | | 3.63M | 3.47M | 3.45M | 0.00M | 3.11M | | | | | | | | | | | | | |
|
Cash from Operations (Quarter)
|
-0.28M | -0.30M | 0.06M | -0.49M | -0.07M | -0.13M | 0.03M | -0.37M | 0.03M | 0.12M | -0.12M | -0.07M | -0.26M | 0.01M | | -0.27M | -0.39M | -0.17M | 0.21M | -0.13M | -0.29M | -0.03M | -0.51M | | 0.78M | 1.10M | 0.61M | 1.14M | -0.10M | -0.67M | 1.35M | 1.50M | -0.13M | -0.21M | 0.43M | 0.06M | -0.23M |
|
Amortizatization of Intangibles (Quarter)
|
| | | | 0.14M | 0.06M | | 0.03M | 0.01M | 0.01M | 0.06M | -0.08M | 0.01M | 0.02M | | 0.30M | 0.02M | 0.05M | 0.01M | 0.00M | 0.03M | 0.03M | 0.02M | | 0.02M | 0.02M | 0.02M | 0.03M | 0.06M | 0.03M | 0.03M | 0.03M | 0.05M | 0.05M | 0.05M | 0.05M | 0.05M |
|
Depreciation & Amortization (CF) (Quarter)
|
0.02M | 0.02M | 0.01M | 0.01M | 0.06M | 0.01M | 0.01M | 0.06M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | | 0.01M | 0.00M | 0.00M | 0.00M | 0.02M | 0.00M | 0.00M | 0.00M | -0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M |
|
Change in Receivables (Quarter)
|
-0.01M | 0.01M | -0.00M | -0.01M | 0.01M | 0.14M | -0.29M | 0.25M | -0.10M | -0.11M | -0.02M | -0.02M | 0.03M | -0.02M | | -0.18M | 0.03M | 0.39M | -0.42M | -0.18M | 0.63M | -0.48M | -0.12M | | 0.66M | -0.07M | 0.55M | 0.67M | -1.43M | 1.51M | -0.08M | -0.86M | -0.57M | 0.22M | 0.46M | -0.02M | -0.60M |
|
Change in Inventory (Quarter)
|
-0.03M | 0.05M | 0.03M | 0.00M | -0.04M | 0.09M | -0.07M | -0.04M | 0.06M | 0.04M | -0.01M | -0.05M | -0.02M | 0.05M | | 0.03M | 0.00M | 0.02M | -0.00M | -0.01M | -0.06M | -0.02M | 0.17M | | 0.21M | -0.28M | -0.15M | 0.09M | 0.62M | 0.23M | 0.01M | -0.05M | 0.05M | 0.03M | 0.01M | -0.25M | 0.23M |
|
Change in Accured Expenses (Quarter)
|
0.05M | 0.05M | -0.10M | 0.16M | 0.10M | 0.13M | -0.03M | -0.02M | 0.05M | -0.02M | -0.07M | 0.03M | -0.02M | 0.19M | | -0.17M | -0.13M | 0.10M | 0.06M | 0.03M | 0.03M | -0.21M | 0.24M | | -0.12M | -0.01M | 0.13M | -0.03M | 0.12M | 0.08M | 0.17M | -0.17M | -0.15M | 0.01M | 0.15M | -0.14M | -0.03M |
|
Other Working Capital Changes (Quarter)
|
-0.02M | 0.00M | 0.04M | -0.06M | 0.13M | -0.11M | 0.05M | -0.02M | -0.02M | 0.02M | -0.02M | 310.00 | 0.01M | -0.00M | | -0.04M | 0.08M | 0.01M | -0.01M | -0.14M | 0.03M | -0.05M | 0.05M | | -0.08M | -0.02M | 0.34M | -0.47M | 0.65M | -0.65M | 0.07M | 0.02M | -0.20M | 0.12M | -0.17M | 0.10M | 0.05M |
|
Capital Expenditures (Quarter)
|
| | 0.02M | -729.00 | 0.00M | | | 0.00M | | | | | | | | | | | | | | | | | | 0.00M | 0.01M | 969.00 | 0.01M | 0.01M | 0.03M | 0.00M | 0.04M | 0.00M | 0.01M | 0.00M | 0.00M |
|
Cash from Investing Activities (Quarter)
|
| | -0.02M | 729.00 | -0.00M | | | -0.00M | | | | | | | | | | | | | | | | | | -0.00M | -0.01M | -969.00 | -0.01M | -0.01M | -0.03M | -0.00M | -0.04M | -0.00M | -0.01M | -0.00M | -0.00M |
|
Other financing activities (Quarter)
|
| | | | 0.05M | 0.06M | 0.05M | -0.12M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Financing Activities (Quarter)
|
0.48M | | 0.15M | 0.32M | | 0.08M | -0.07M | 0.35M | -0.02M | -0.06M | 0.07M | 0.28M | 0.03M | 0.26M | | 0.24M | 0.50M | 0.12M | -0.10M | -0.00M | 0.29M | 0.09M | 0.70M | | -0.91M | -1.34M | | | | | | | -0.25M | -0.16M | -0.05M | -0.40M | -0.05M |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | 0.01M | -0.01M | -0.00M | -345.00 | -563.00 | -424.00 | -0.00M | 1.00 | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Cash (Quarter)
|
0.18M | -0.29M | 0.19M | -0.16M | -0.07M | -0.08M | -0.04M | -0.01M | 0.01M | 0.06M | -0.05M | 0.21M | -0.23M | 0.27M | | -0.05M | 0.11M | -0.05M | 0.11M | -0.13M | -0.00M | 0.06M | 0.19M | | -0.15M | -0.25M | 0.60M | 1.07M | -0.11M | -0.68M | 1.32M | 1.35M | -0.42M | -0.37M | 0.37M | -0.35M | -0.27M |
|
Beginning Cash Balance (Quarter)
|
| | | | | | | | | | | | | | | | 0.05M | 0.16M | | | 0.01M | | | | | | | | | | | | | | | | |
|
Free Cash Flow (Quarter)
|
-0.28M | -0.30M | 0.04M | -0.49M | -0.07M | -0.13M | 0.03M | -0.37M | 0.03M | 0.12M | -0.12M | -0.07M | -0.26M | 0.01M | | -0.27M | -0.39M | -0.17M | 0.21M | -0.13M | -0.29M | -0.03M | -0.51M | | 0.78M | 1.09M | 0.60M | 1.14M | -0.11M | -0.68M | 1.32M | 1.50M | -0.17M | -0.21M | 0.43M | 0.05M | -0.23M |
|
Net Cash Flow (Quarter)
|
0.20M | -0.30M | 0.19M | -0.16M | -0.07M | -0.05M | -0.04M | -0.02M | 0.02M | 0.06M | -0.05M | 0.21M | -0.22M | 0.28M | | -0.02M | 0.11M | -0.05M | 0.11M | -0.13M | -152.00 | 0.06M | 0.19M | | -0.13M | -0.25M | 0.60M | 1.14M | -0.11M | -0.68M | 1.32M | 1.50M | -0.42M | -0.37M | 0.37M | -0.35M | -0.27M |