|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -6.25M | -2.75M | -6.29M | -11.10M | -4.70M | -3.58M | -2.59M | -2.02M | | -4.98M | -5.72M | -3.61M | -3.41M | -4.36M | -3.13M | -1.44M | -1.54M | -1.67M | -2.84M | -5.54M |
|
Depreciation and Depletion (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.15M | -0.41M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.04M | 0.03M | | | 0.03M | 0.05M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.61M | | 0.19M | 0.18M | 0.14M | | | | | | | | | | | | | | | |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.03M | -0.10M | 0.05M | 0.06M | -0.13M | -0.01M | -0.01M | 0.01M | -0.01M | | | | | | | | | | | |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.01M | | -0.16M | 0.19M | -0.23M | 0.28M | 0.21M | 0.35M | -0.60M | -0.05M | 0.37M |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.08M | 1.24M | -8.76M | -2.76M | -3.11M | -3.53M | -2.35M | | | -2.21M | -14.12M | -0.18M | 0.98M | 1.12M | -3.40M | -1.80M | -0.18M | -2.40M | -0.91M | 1.05M |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.03M | 0.03M | 0.07M | 0.07M | 0.07M | 0.10M | 0.10M | | | 0.07M | 0.10M | 0.14M | 0.22M | 0.28M | 0.43M | 0.25M | 0.18M | 0.14M | 0.25M | 0.18M |
|
Amortization of Deferred Charges (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.02M | 0.02M | 0.05M | | 0.04M | | | 0.43M | | | | | | | | | | |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.15M | -0.41M | 0.01M | 0.01M | -0.01M | 0.05M | 0.01M | 0.01M | 0.04M | 0.03M | 0.03M | 0.03M | 0.03M | 0.05M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.10M | -1.14M | 0.67M | | 0.45M | -1.88M | 1.83M | | | 0.04M | 2.49M | -1.86M | -0.15M | -1.04M | -0.84M | 1.74M | -0.13M | -0.92M | 2.00M | -2.16M |
|
Change in Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -3.12M | -0.08M | 3.27M | -1.16M | 0.41M | 1.05M | -2.90M | | | 3.81M | 3.33M | -4.24M | -3.43M | -1.10M | -1.59M | 2.27M | -2.24M | -0.07M | -2.02M | -0.82M |
|
Change in Account Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.03M | 2.34M | -1.46M | -0.36M | 1.62M | 0.01M | -1.04M | | | 5.93M | -3.68M | -3.11M | 0.23M | 1.36M | -3.96M | 1.86M | -0.34M | 0.35M | -0.05M | -0.12M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.15M | -0.46M | -0.38M | -0.35M | 0.39M | -0.49M | -0.02M | | | 0.40M | 0.04M | -0.51M | 0.00M | 0.23M | 0.33M | 0.07M | 0.22M | -0.23M | 0.07M | 0.33M |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.13M | -0.31M | 0.31M | -0.05M | 0.07M | 0.31M | 0.36M | | | 0.62M | -0.12M | -0.10M | -0.45M | -0.34M | 0.28M | -0.39M | -0.08M | 1.30M | -0.71M | -0.14M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.02M | 0.06M | 0.05M | 0.07M | 0.15M | 0.05M | 0.02M | 0.08M | 0.02M | | | | | | | | 0.00M | 0.02M | 0.01M | 0.02M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.04M | 1.05M | 0.03M | | | 0.01M | | | | | | | | | | | | | | |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.07M | 0.99M | -0.02M | -0.07M | -0.15M | -0.03M | -0.02M | -0.09M | | | | 0.11M | | | | -0.08M | -0.00M | -0.02M | -0.02M | -0.02M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.14M | 0.12M | 0.05M | 0.32M | 0.00M | | | | | | | | | | | | | | | |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.47M | -1.79M | 10.80M | 1.79M | 2.67M | 3.46M | 1.49M | | | 2.28M | 14.28M | -0.08M | -0.47M | -1.18M | 3.32M | 2.44M | -0.22M | 2.12M | 0.94M | -1.05M |
|
Net Equity Issued and Repurchased (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.07M | -0.03M | | | | | | | 4.10M | | |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.62M | 0.44M | 2.03M | -1.05M | -0.59M | -0.10M | -0.89M | | | 0.07M | 0.16M | -0.26M | 0.51M | -0.07M | -0.02M | 0.56M | -0.40M | -0.29M | 0.01M | -0.02M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.10M | 1.18M | -8.81M | -2.83M | -3.26M | -3.58M | -2.37M | -0.08M | -0.02M | -2.21M | -14.12M | -0.18M | 0.98M | 1.12M | -3.40M | -1.80M | -0.18M | -2.41M | -0.92M | 1.03M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.62M | 0.44M | 2.03M | -1.05M | -0.59M | -0.10M | -0.89M | -0.09M | | 0.07M | 0.16M | -0.14M | 0.51M | -0.07M | -0.09M | 0.56M | -0.40M | -0.29M | 0.01M | -0.02M |