|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.29M | -1.86M | -0.20M | -0.18M | -0.70M | -0.79M | -0.28M | -0.71M | -0.25M | -0.90M | -0.67M | -1.08M | -0.56M | -0.50M | -0.83M | -1.02M | -0.83M | -0.65M | -0.51M | -1.08M |
|
Depreciation and Depletion (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00M | | | | | | | | 0.01M | 0.00M | 0.06M | 0.02M | 0.00M | 0.00M | 0.01M | 0.02M |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-cash Items (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.09M | 1.51M | 0.02M | -0.06M | 0.32M | 0.62M | -0.01M | 0.42M | -0.05M | 0.59M | 0.45M | 0.61M | 0.21M | 0.15M | 0.32M | 0.55M | 0.38M | 0.04M | 0.05M | 0.54M |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.20M | -0.35M | -0.18M | -0.24M | -0.38M | -0.17M | -0.28M | -0.28M | -0.29M | -0.31M | -0.22M | -0.46M | -0.35M | -0.36M | -0.51M | -0.47M | -0.46M | -0.60M | -0.46M | -0.54M |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.03M | | | | | | | | | | | | | | | | | | | |
|
Amortization of Deferred Charges (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.01M | -0.01M | 0.01M | -0.00M | -0.01M | 0.01M | 0.00M | -0.00M | 0.00M | 0.00M | -0.01M | 0.01M | -0.00M | 0.00M | -0.01M | 0.02M |
|
Change in Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.02M | 0.04M | -227.00 | -0.01M |
|
Change in Account Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.02M | -0.05M | 0.10M | -0.06M | -0.03M | 0.13M | -0.00M | -0.08M | -0.03M | 0.06M | -0.02M | 0.18M | -0.17M | 0.09M | -0.12M | 0.04M | 0.03M | -0.02M | 0.02M | -0.02M |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.03M | 0.06M | -0.02M | -0.02M | 0.04M | -0.02M | -0.01M | -0.02M | 0.02M | -0.01M | -0.01M | -0.01M | -0.01M | 0.03M | -0.01M | -0.01M | -0.00M | 0.03M | -0.01M | -0.01M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.81M | | | -0.14M | | | | | | | 0.01M | 0.52M | 0.13M | 0.71M | | 1.47M | 1.51M | | | -845.00 |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.61M | -0.35M | -0.18M | -0.38M | -0.38M | -0.17M | 0.94M | -0.28M | -0.29M | 0.34M | -0.21M | 0.06M | -0.22M | 0.35M | -0.51M | 0.99M | 1.05M | -0.60M | -0.46M | -0.64M |
|
Beginning Cash Balance (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.20M | -0.35M | -0.18M | -0.24M | -0.38M | -0.17M | -0.28M | -0.28M | -0.29M | -0.31M | -0.22M | -0.46M | -0.35M | -0.36M | -0.51M | -0.47M | -0.46M | -0.60M | -0.46M | -0.54M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.61M | -0.35M | -0.18M | -0.38M | -0.38M | -0.17M | -0.28M | -0.28M | -0.29M | -0.31M | -0.21M | 0.06M | -0.22M | 0.35M | -0.51M | 0.99M | 1.05M | -0.60M | -0.46M | -0.54M |