|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -2.80M | -3.69M | -3.44M | -4.12M | -5.30M | -5.22M | -5.66M | -4.77M | -2.73M | -3.22M | -3.96M | -3.26M | -3.66M | -3.78M | -3.99M | -4.08M | -1.51M | -4.42M | -5.23M | -6.95M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.70M | 1.50M | 0.18M | 0.18M | 1.20M | 1.10M | 0.13M | 0.14M | 0.90M | 0.80M | 0.49M | 0.15M | 0.70M | 0.80M | 0.13M | 0.15M | 0.90M | 5.40M | -0.77M | 5.20M |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.00M | -0.00M | -0.00M | | | | | | | | | -4.69M | -0.96M | | | | | | |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -2.40M | -2.25M | -2.62M | -3.88M | -2.64M | -4.22M | -2.23M | -5.79M | -2.78M | -2.40M | -1.88M | -4.51M | -1.15M | -3.68M | -1.21M | -6.17M | -5.80M | -2.53M | -6.28M | -6.24M |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.00M | 0.02M | 0.05M | 0.04M | | | -0.00M | -0.01M | 0.02M |
|
Amortization of Deferred Charges (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.13M | 0.13M | -0.39M | 0.12M | 0.10M | 0.09M | 0.08M | 0.07M | 0.05M | -0.03M | 0.03M | 0.02M | 0.05M | 0.03M | -0.08M | 0.04M | 0.01M | 0.01M | | 0.01M |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.09M | 0.09M | 0.13M | 0.15M | 0.15M | 0.16M | 0.16M | 0.16M | 0.16M | 0.16M | 0.15M | 0.15M | 0.17M | 0.20M | 0.35M | 0.15M | 0.08M | 0.08M | 0.14M | 0.10M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.12M | 1.00M | 1.32M | -0.65M | 2.18M | 0.43M | 4.50M | -3.64M | 0.05M | -0.47M | 0.38M | -0.04M | 0.40M | 0.97M | 3.38M | -2.42M | -2.76M | -1.13M | 6.47M | -0.01M |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.16M | -0.02M | 0.51M | -0.46M | -0.07M | -0.12M | 3.01M | -2.79M | 1.28M | -1.68M | | -0.15M | -0.18M | -0.37M | 0.49M | -0.07M | 0.34M | -0.90M | 1.40M | -0.15M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.00M | 0.05M | 0.01M | 0.21M | 0.14M | -0.99M | 3.01M | 0.10M | 0.01M | 0.01M | -2.52M | 0.04M | 0.08M | 0.01M | 0.01M | 0.00M | 0.01M | 0.03M | 0.03M | 0.82M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.01M | | | | | | | | | | | | | 0.03M | | | | |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00M | -0.00M | 0.00M | -0.58M | -0.14M | -0.03M | -0.01M | -0.10M | -0.01M | -0.01M | -0.04M | -0.36M | -3.80M | -0.01M | 0.06M | 3.56M | -4.63M | 1.30M | -1.08M | -8.53M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.88M | | 1.37M | | |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.11M | 6.37M | -0.26M | 7.29M | -0.37M | 6.43M | 0.10M | 0.49M | 0.96M | 2.52M | -0.53M | -0.78M | 6.96M | | | 12.40M | 2.80M | 12.31M | 2.80M | 9.04M |
|
Net Equity Issued and Repurchased (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.11M | 6.37M | -6.17M | 7.69M | 0.03M | 3.20M | 3.20M | 0.90M | 1.36M | -2.26M | 1.00M | | | | | | | 16.82M | 3.00M | |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.71M | 4.12M | -2.88M | 2.84M | -3.15M | 2.18M | -2.15M | -5.40M | -1.83M | 0.11M | -2.45M | -5.65M | 2.01M | -3.69M | -1.15M | 9.79M | -7.63M | 11.06M | -4.53M | -5.74M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -2.40M | -2.31M | -2.63M | -4.09M | -2.78M | -3.23M | -5.25M | -5.89M | -2.79M | -2.41M | 0.63M | -4.55M | -1.23M | -3.69M | -1.22M | -6.17M | -5.80M | -2.56M | -6.30M | -7.06M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.71M | 4.12M | -2.88M | 2.84M | -3.15M | 2.18M | -2.15M | -5.40M | -1.83M | 0.11M | -2.45M | -5.65M | 2.01M | -3.69M | -1.15M | 9.79M | -7.63M | 11.07M | -4.55M | -5.74M |