|
Net Income (Quarter)
|
-0.32M | 0.22M | -0.76M | -0.21M | 0.07M | 0.57M | 0.05M | -4.73M | -3.82M | 1.32M | -4.72M | -3.65M | -1.90M | -0.87M | 0.94M | 0.41M | -1.12M | -0.74M | -2.39M | -1.34M | -1.11M | -0.44M | -1.84M | -3.16M | -2.14M | 0.50M | 0.01M | -3.17M | -1.26M | -0.28M | -4.08M |
|
Depreciation and Depletion (Quarter)
|
0.07M | 0.07M | 0.11M | 0.11M | 0.13M | 0.14M | 0.15M | 0.16M | 0.15M | 0.15M | 0.15M | 0.14M | 0.14M | 0.13M | 0.13M | 0.13M | 0.13M | 0.12M | 0.12M | 0.12M | 0.11M | 0.12M | 0.08M | 0.08M | 0.06M | 0.05M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | 0.65M | 0.62M | 0.58M | 0.53M | 0.58M | 0.50M | 0.54M |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | 0.14M | | | | 0.14M | | | 0.14M | 0.14M | | | 0.14M | 0.14M | | | | | | | |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | 2.40M | 1.00M | | | | | | | | | | | | | | | | | | | 1.97M |
|
Non-cash Items (Quarter)
|
| | | | | | | | | | | | | | | 0.14M | | | 0.14M | | | | | | | | | | | | |
|
Cash from Operations (Quarter)
|
-2.41M | 0.11M | -1.01M | -4.55M | -1.98M | 2.04M | -1.55M | -0.68M | -1.87M | -1.80M | -2.48M | -0.40M | -3.38M | -2.75M | -0.76M | -2.49M | -0.85M | -1.46M | -2.22M | -1.98M | -1.16M | -1.65M | -0.28M | -0.35M | -0.99M | 1.18M | -0.59M | -0.14M | -0.58M | -0.40M | 0.40M |
|
Amortizatization of Intangibles (Quarter)
|
| | | | 0.09M | 0.15M | 0.15M | 0.27M | 0.15M | 0.15M | 0.16M | 0.16M | 0.16M | 0.16M | 0.16M | | 0.17M | | | | | | | | | | | | | | |
|
Depreciation & Amortization (CF) (Quarter)
|
0.08M | 0.08M | 0.11M | 0.12M | 0.14M | 0.15M | 0.16M | 0.17M | 0.16M | 0.16M | 0.16M | 0.15M | 0.15M | 0.14M | 0.13M | 0.13M | 0.14M | 0.13M | 0.12M | 0.12M | 0.12M | 0.11M | 0.08M | 0.08M | 0.07M | 0.06M | 0.03M | 0.02M | 0.02M | 0.02M | 0.02M |
|
Change in Receivables (Quarter)
|
1.75M | -0.57M | -0.48M | 3.98M | 1.49M | -3.32M | -0.86M | -4.10M | 0.00M | -0.17M | 1.01M | -0.59M | 1.52M | 2.17M | -1.36M | 0.72M | -0.63M | 0.38M | -2.78M | 1.01M | 0.99M | 0.50M | -2.14M | 0.09M | -0.39M | 1.03M | 0.64M | -0.80M | -0.47M | 0.34M | -1.18M |
|
Change in Inventory (Quarter)
|
-0.06M | 0.86M | 1.13M | 1.06M | 1.65M | 2.01M | 2.02M | 0.04M | -0.38M | 0.35M | -0.10M | -1.29M | -0.54M | -0.34M | 0.38M | 0.42M | 1.47M | 1.50M | 3.64M | -0.17M | 1.42M | 0.81M | 1.47M | -2.18M | -0.30M | -0.45M | -0.75M | -1.24M | 0.24M | -0.14M | -0.13M |
|
Change in Account Payables (Quarter)
|
-0.30M | -0.04M | 0.38M | 0.28M | 0.52M | -0.22M | -0.51M | -0.28M | -0.00M | 0.01M | -0.26M | -0.01M | 0.11M | -0.05M | -0.16M | 0.12M | 0.22M | -0.41M | 0.29M | -0.20M | 0.79M | 0.41M | 0.56M | -0.23M | -0.57M | -0.60M | -0.25M | 0.06M | 0.31M | 0.15M | 0.64M |
|
Change in Accured Expenses (Quarter)
|
0.03M | -0.02M | 0.09M | -0.18M | 0.46M | -0.30M | -0.02M | -0.03M | 0.04M | 0.35M | -0.52M | 0.63M | -0.01M | 0.17M | 0.10M | -0.07M | 0.03M | 2.56M | -2.62M | 1.26M | 0.03M | -0.01M | -0.06M | -0.03M | 0.93M | -0.92M | -0.87M | -0.14M | 0.02M | 0.01M | 0.08M |
|
Change in Taxes (Quarter)
|
| 0.63M | 0.63M | | | | 0.00M | | 1.48M | | | 0.64M | | | | | | | | | | | | | | | | | | | |
|
Other Working Capital Changes (Quarter)
|
0.29M | 0.01M | 0.30M | -0.37M | 0.90M | -0.08M | 0.00M | 0.09M | 0.20M | -0.45M | -0.68M | 0.02M | 0.42M | 2.46M | -3.38M | 4.15M | -0.74M | 1.12M | 0.03M | -0.84M | -0.78M | -0.80M | 0.11M | -0.49M | -0.25M | 0.18M | -0.22M | -0.84M | 0.02M | -0.69M | 0.68M |
|
Capital Expenditures (Quarter)
|
0.06M | 0.08M | 0.07M | 0.37M | 0.08M | 0.10M | 0.14M | 0.03M | | | | | | | | 0.06M | 0.01M | 0.01M | 0.01M | | | | | | | | | 0.00M | | | |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | 0.01M | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Investing Activities (Quarter)
|
-0.06M | -0.08M | -0.07M | -0.37M | -0.08M | -0.10M | -0.14M | -0.03M | 0.01M | | -0.01M | -0.02M | | | | -0.06M | -0.01M | -0.01M | -0.01M | | | | | | | | | -0.00M | | | |
|
Other financing activities (Quarter)
|
-0.00M | -0.03M | 0.00M | 0.02M | | | | | | | -0.01M | | | | | | | | 0.52M | | | | | | | | | | | | |
|
Cash from Financing Activities (Quarter)
|
-0.03M | -0.03M | -0.03M | -0.06M | -0.05M | -0.05M | -0.08M | -0.12M | -0.08M | 1.63M | 3.83M | -0.01M | 13.09M | -0.07M | -0.06M | -0.06M | -0.06M | -0.06M | -0.06M | 1.82M | 1.06M | 2.02M | 0.28M | 0.60M | 0.65M | -0.25M | -0.03M | 0.14M | 0.15M | 0.51M | -0.57M |
|
Change in Cash (Quarter)
|
-2.49M | 0.00M | -1.11M | -4.97M | -2.11M | 1.90M | -1.76M | -0.83M | -1.94M | -0.17M | 1.34M | -0.42M | 9.71M | -2.82M | -0.83M | -2.60M | -0.92M | -1.53M | -2.29M | -0.15M | -0.09M | 0.17M | 0.00M | 0.25M | -0.34M | 0.91M | -0.62M | | -0.43M | 0.11M | -0.17M |
|
Free Cash Flow (Quarter)
|
-2.46M | 0.03M | -1.08M | -4.91M | -2.06M | 1.94M | -1.69M | -0.70M | -1.87M | -1.80M | -2.48M | -0.40M | -3.38M | -2.75M | -0.76M | -2.55M | -0.85M | -1.47M | -2.23M | -1.98M | -1.16M | -1.65M | -0.28M | -0.35M | -0.99M | 1.18M | -0.59M | -0.14M | -0.58M | -0.40M | 0.40M |
|
Net Cash Flow (Quarter)
|
-2.49M | 0.00M | -1.11M | -4.97M | -2.11M | 1.90M | -1.76M | -0.83M | -1.94M | -0.17M | 1.34M | -0.42M | 9.71M | -2.82M | -0.82M | -2.60M | -0.92M | -1.53M | -2.29M | -0.15M | -0.09M | 0.37M | 0.00M | 0.25M | -0.34M | 0.93M | -0.62M | | -0.43M | 0.11M | -0.17M |