|
Net Income (Quarter)
|
0.18M | -3.01M | -0.38M | -1.14M | -0.53M | 0.25M | 0.04M | -0.31M | -0.37M | 0.93M | -0.20M | -0.27M | 0.03M | 1.08M | -0.29M | -0.51M | -0.68M | 0.94M | -0.23M | -5.11M | -1.39M | -0.39M | -1.49M | -3.05M | -0.82M | | | | |
|
Share-based Compensation (Quarter)
|
0.06M | 0.06M | 0.04M | 0.04M | 0.04M | 0.04M | 0.04M | 0.07M | 0.07M | 0.07M | 0.07M | 0.08M | 0.07M | 0.15M | 0.13M | 0.12M | 0.10M | -0.01M | 0.15M | -0.07M | 0.18M | 0.06M | 0.55M | -0.28M | 0.29M | | | | |
|
Deferred Taxes (Quarter)
|
0.01M | -0.01M | -0.01M | -0.02M | | 0.01M | -0.04M | -0.05M | 0.00M | -0.00M | 0.00M | 0.01M | 0.00M | -0.01M | -0.01M | 0.01M | -331.00 | -0.00M | -0.00M | -0.08M | -0.00M | 0.03M | 0.24M | -0.45M | | | | | |
|
Gains from Sales and Divestitures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | 0.13M | 0.00M | |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | -91.00 | 0.15M | -0.16M | -0.04M | -0.62M | 0.00M | 0.01M | | | | 0.02M | | 0.12M | 0.13M | | 5.34M |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | -0.00M | 0.27M | 0.35M | -0.07M | 0.03M | 0.03M | -0.11M | 0.01M | 0.05M | 0.05M | 0.14M | -0.01M | 0.03M | 0.02M | 0.48M | 0.33M | 0.01M | 0.33M | -0.66M | 0.00M | | | | |
|
Cash from Operations (Quarter)
|
-0.00M | -0.78M | 0.03M | -0.21M | -0.21M | -0.10M | -1.14M | -1.97M | 0.04M | 0.80M | 1.94M | 1.22M | -1.30M | 0.19M | -1.40M | 1.18M | -1.62M | -0.88M | -0.13M | 0.18M | -0.15M | 0.31M | -0.35M | 0.15M | -0.05M | | | | |
|
Depreciation & Amortization (CF) (Quarter)
|
0.01M | 0.02M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.02M | 0.01M | 0.17M | 0.02M | 0.02M | 0.02M | 0.02M | 0.03M | 0.02M | 0.02M | 0.02M | 0.02M | 0.03M | 0.04M | 0.04M | 0.04M | 0.03M | 0.03M | | | | |
|
Change in Receivables (Quarter)
|
0.20M | 0.29M | -0.77M | 0.89M | -0.39M | -0.39M | -0.36M | -0.52M | 0.79M | -0.58M | 0.83M | -4.25M | 0.07M | 4.63M | -4.59M | 0.86M | -0.83M | 2.23M | 3.30M | -4.18M | -0.27M | 2.43M | -2.99M | 1.15M | -0.16M | | | | |
|
Change in Inventory (Quarter)
|
1.75M | 1.03M | 0.55M | -7.02M | 0.19M | -0.74M | -0.10M | 1.31M | 0.03M | -1.74M | 0.27M | -0.26M | 0.76M | 0.68M | 0.00M | -1.25M | 0.47M | 0.32M | -0.01M | -0.09M | 0.14M | -0.64M | 0.41M | -0.11M | 0.04M | | | | |
|
Change in Account Payables (Quarter)
|
-0.24M | 0.11M | -0.10M | 0.27M | 0.02M | 1.52M | -0.53M | -0.18M | -0.44M | 0.51M | -1.69M | 0.86M | -0.17M | 0.57M | -0.05M | -0.50M | -0.12M | 0.26M | 0.97M | -0.81M | -0.04M | -0.40M | 0.56M | -0.02M | -0.03M | | | | |
|
Change in Accured Expenses (Quarter)
|
0.01M | -0.04M | 0.04M | -0.03M | 0.02M | -0.03M | 0.00M | 0.03M | 0.01M | -0.04M | 0.15M | 0.05M | 0.02M | -0.29M | 0.01M | 0.00M | 0.00M | -0.00M | -0.02M | -0.01M | -0.00M | -0.01M | 0.00M | 0.01M | 0.02M | | | | |
|
Change in Taxes (Quarter)
|
-0.23M | 0.25M | -0.40M | -0.11M | 0.04M | 0.15M | -0.05M | 0.25M | -0.20M | 0.21M | -0.49M | 0.13M | 0.00M | -0.10M | | | -0.12M | 0.25M | -0.24M | -0.10M | 0.24M | -0.19M | -0.10M | 0.18M | -0.01M | | | | |
|
Other Working Capital Changes (Quarter)
|
-0.04M | -0.01M | -0.02M | -0.21M | -0.08M | -0.04M | 0.35M | -0.30M | 0.02M | -0.22M | 0.11M | -0.03M | -0.01M | 0.02M | -0.05M | 0.20M | -0.05M | -0.11M | -0.07M | -0.08M | 0.03M | -0.01M | 0.01M | -0.27M | -75.00 | | | | |
|
Capital Expenditures (Quarter)
|
982.06 | 0.00M | 0.02M | -0.05M | 0.02M | 0.03M | 0.07M | 0.07M | -0.06M | 0.02M | 0.03M | 0.01M | 0.00M | 0.00M | 0.04M | 0.04M | 0.02M | 0.07M | | 0.25M | 0.07M | 0.00M | 641.30 | -0.08M | 0.00M | | | | |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | 0.01M | 162.54 | | | 0.02M | 0.01M | | | 0.00M | 0.01M | | | 0.01M | | 0.01M | | | | |
|
Cash from Investing Activities (Quarter)
|
-982.06 | -0.34M | -0.02M | -0.00M | -0.02M | 771.18 | -0.07M | -0.07M | -0.06M | -0.00M | -0.02M | -0.26M | -0.00M | -0.00M | -0.02M | -0.03M | -0.02M | -0.01M | 0.00M | -0.25M | -0.07M | -0.00M | 0.01M | 0.05M | 0.00M | | | | |
|
Cash from Financing Activities (Quarter)
|
-0.34M | 0.82M | -0.08M | -0.35M | | -0.03M | 1.42M | 2.21M | -0.18M | -0.87M | -1.22M | 0.05M | 0.37M | 2.27M | -0.69M | 0.33M | -0.33M | 0.72M | 0.10M | 1.31M | -1.12M | -0.43M | 0.28M | -0.33M | -0.15M | | | | |
|
Exchange Rate Effect (Quarter)
|
-0.00M | -0.02M | 0.01M | -0.02M | 0.00M | -0.02M | -115.26 | 0.02M | 0.00M | 0.04M | 0.00M | -0.05M | 0.00M | 0.02M | -0.01M | -8.84 | -77.00 | 0.00M | -0.01M | -0.00M | 0.02M | 0.00M | -0.01M | 382.85 | 943.00 | | | | |
|
Change in Cash (Quarter)
|
-0.35M | -0.32M | -0.06M | -0.58M | -0.23M | -0.15M | 0.20M | 0.19M | -0.20M | -0.03M | 0.70M | 0.96M | -0.92M | 2.47M | -2.11M | 1.48M | -1.96M | -0.18M | -0.05M | 1.24M | -1.33M | -0.12M | -0.07M | -0.12M | -0.19M | | | | |
|
Beginning Cash Balance (Quarter)
|
| | -0.26M | -0.61M | | | | 0.28M | -0.03M | 0.01M | 0.32M | -0.27M | 0.85M | 0.87M | -0.78M | | | | | | | | | | | | | | |
|
Free Cash Flow (Quarter)
|
-0.00M | -0.78M | 0.01M | -0.16M | -0.23M | -0.14M | -1.22M | -2.04M | 0.10M | 0.78M | 1.91M | 1.20M | -1.30M | 0.19M | -1.43M | 1.14M | -1.64M | -0.95M | -0.13M | -0.07M | -0.23M | 0.30M | -0.35M | 0.23M | -0.05M | | | | |
|
Net Cash Flow (Quarter)
|
-0.34M | -0.30M | -0.07M | -0.56M | -0.23M | -0.13M | 0.20M | 0.17M | -0.20M | -0.07M | 0.70M | 1.01M | -0.93M | 2.46M | -2.11M | 1.48M | -1.96M | -0.18M | -0.03M | 1.24M | -1.35M | -0.12M | -0.06M | -0.12M | -0.19M | | | | |