|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -4.12M | -4.94M | -4.21M | -5.50M | -6.74M | -7.04M | -4.02M | -14.53M | -3.80M | -5.04M | -3.56M | -8.23M | -3.63M | -4.47M | -2.72M | -1.63M | -0.51M | -1.78M | -1.19M | -1.26M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.18M | 1.14M | 1.15M | 1.02M | 1.17M | 1.74M | 1.45M | 1.37M | 1.31M | 1.32M | 0.03M | 5.13M | 0.03M | 0.03M | 0.03M | -3.28M | 0.04M | 0.03M | 0.03M | -0.27M |
|
Gains from Sales and Divestitures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.02M | 0.00M | 0.02M | | 0.01M | 0.27M | 0.04M | 15.00 | | | | 0.01M | | 0.01M | | 0.01M | | 0.00M | | 0.00M |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.43M | 0.01M | 0.01M | | 0.03M | -0.66M | 0.07M | -2.62M | 4.24M | 0.01M | 0.04M | -0.00M | -0.00M | -0.04M | 0.03M | 0.21M | 0.08M |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.26M | -0.18M | 0.03M | | 0.50M | | | | | | | | |
|
Non-cash Items (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.18M | 0.52M | 0.22M | 12.20M | 11.40M | 0.04M | 0.01M | | | | | | | 1.20M | 0.30M | 0.20M | 1.00M | 0.80M | 0.70M | 0.60M |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.25M | -4.40M | -1.41M | -4.96M | -5.74M | -5.82M | -1.86M | -2.60M | -1.41M | -2.16M | -2.05M | 0.94M | -2.55M | -0.66M | -0.68M | -0.69M | -0.97M | -2.04M | -1.55M | -1.05M |
|
Amortization of Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.35M | 0.35M | 0.63M | -1.29M | 0.12M | 0.14M | 0.16M | 0.16M | 0.17M | 0.17M | 0.17M | | | | | | | | | |
|
Amortization of Deferred Charges (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.17M | 0.25M | 0.24M | 0.06M | | | -0.01M | 1.57M | | | | | | | | | | | | |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.28M | 0.26M | 0.25M | 4.22M | 0.78M | 0.76M | 0.75M | -2.26M | 0.76M | 7.00M | 0.01M | 1.05M | 0.99M | 0.00M | 0.00M | 0.95M | 0.07M | 0.06M | 0.07M | 0.07M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.69M | 0.17M | 0.53M | 0.83M | -0.33M | 1.12M | -0.91M | 0.93M | -0.55M | -1.35M | 1.57M | -2.33M | 0.75M | -0.02M | -0.67M | -0.11M | 0.09M | 0.22M | 0.78M | -0.57M |
|
Change in Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.15M | 0.13M | 0.78M | 0.66M | 0.70M | -0.14M | 0.89M | 0.08M | -0.13M | -0.06M | 0.54M | 0.47M | 0.15M | | | -0.07M | -0.31M | -0.48M | 0.31M | -0.41M |
|
Change in Account Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.13M | -0.54M | 1.33M | -0.12M | 0.00M | 0.47M | -0.67M | 0.10M | -0.48M | -0.22M | 1.44M | -0.14M | -0.23M | 0.10M | -0.61M | -0.67M | 0.23M | 0.02M | 0.19M | -0.79M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.04M | -0.01M | 0.03M | -0.13M | -0.54M | -0.64M | -0.01M | 0.06M | -0.54M | -0.27M | -0.57M | 0.18M | | | | | | | | |
|
Change in Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.25M | 0.31M | -0.12M | 0.05M | 0.02M | -0.05M | 0.01M | -1.14M | | | | | -0.01M | | | | | | | |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.12M | 0.00M | -0.10M | -0.02M | 0.19M | 0.14M | -0.54M | -0.92M | -0.47M | -0.34M | 0.98M | -0.61M | 0.16M | 0.02M | -0.17M | -0.78M | 0.42M | 0.10M | -0.39M | -0.15M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.01M | 0.04M | 0.01M | 0.01M | 0.08M | 0.27M | 0.23M | 0.41M | 0.08M | 0.01M | 0.00M | 0.00M | | | | | | | 0.03M | 0.03M |
|
Change in Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.07M | 0.02M | 0.00M | | | | | | | | | | | | | | |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.85M | 4.24M | 5.19M | 2.10M | | 0.50M | | 0.60M | | | | | | | | | |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.01M | -0.14M | -0.01M | 6.78M | 3.65M | 4.93M | 1.86M | -0.40M | 0.42M | -0.01M | 0.60M | -0.00M | | | | | | | -0.03M | -0.03M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.55M | 5.58M | 0.53M | 2.92M | -0.01M | -0.08M | 0.02M | 1.98M | -0.03M | 3.51M | -0.00M | -0.04M | 3.40M | 0.09M | 0.13M | 2.71M | 0.40M | 1.07M | 1.69M | 2.10M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.71M | 1.04M | -0.88M | 4.74M | -2.10M | -0.97M | 0.03M | -1.02M | -1.02M | 1.34M | -1.46M | 0.89M | 0.85M | -0.57M | -0.55M | 2.03M | -0.57M | -1.01M | 0.10M | 1.02M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.26M | -4.44M | -1.41M | -4.97M | -5.82M | -6.09M | -2.09M | -3.01M | -1.50M | -2.17M | -2.06M | 0.94M | -2.55M | -0.66M | -0.68M | -0.69M | -0.97M | -2.04M | -1.58M | -1.08M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.71M | 1.04M | -0.88M | 4.74M | -2.10M | -0.97M | 0.03M | -1.02M | -1.02M | 1.34M | -1.46M | 0.89M | 0.85M | -0.57M | -0.55M | 2.03M | -0.57M | -0.97M | 0.10M | 1.02M |