|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -2.88M | -4.04M | 0.67M | -1.24M | -0.54M | -1.46M | -23.51M | -1.70M | -0.90M | -0.65M | -1.25M | -1.28M | -0.49M | -1.20M | 4.33M | -1.18M | -1.77M | -0.88M | -2.14M | -1.24M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.01M | | | | | | | | |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.96M | | | -0.37M | | | | | |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.06M | 0.55M | 0.13M | |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.62M | -0.60M | -0.31M | -1.30M | -0.57M | -1.12M | -2.25M | -1.85M | -3.78M | -0.46M | -2.69M | -3.19M | -4.58M | -1.36M | -3.41M | -1.70M | -1.29M | -0.73M | -1.62M | -2.07M |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 789.00 | 0.02M | 0.03M | 0.03M | 0.04M | 0.04M | 0.04M | 0.05M | 0.06M | 0.07M | 0.06M | 0.07M | 0.10M | 0.10M | 0.08M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00M | 0.01M | -0.01M | | -2.00 | 0.53M | -0.14M | 0.19M | 0.06M | 0.48M | 0.54M | 1.77M | -0.99M | 1.02M | -0.43M | -0.07M | 0.65M | -0.04M | 0.61M |
|
Change in Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.02M | 0.02M | 0.03M | 0.07M | 0.03M | 0.06M | -0.21M | 0.42M | 0.47M | 0.34M | 1.14M | 2.10M | 0.85M | 1.25M | 1.80M | 0.57M | 0.56M | 1.29M | -0.77M | -0.08M |
|
Change in Account Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.05M | -0.05M | 0.04M | -0.05M | 0.11M | -0.11M | 3.41M | -0.07M | -1.03M | 0.52M | -0.78M | 1.29M | 1.50M | -0.57M | 1.75M | -0.49M | -0.36M | 1.22M | -0.57M | -0.46M |
|
Change in Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.24M | 0.04M | -0.19M | -0.94M | 1.01M | -0.04M | -1.20M | 0.52M | -0.08M | -0.04M | 0.03M | 0.16M | -0.15M | 175.00 |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00M | 0.01M | 0.00M | 0.01M | 0.01M | -0.02M | -0.08M | -0.13M | -0.05M | -0.07M | 0.27M | 0.57M | -0.74M | -0.08M | 0.46M | -0.14M | -0.12M | 0.13M | -0.06M | -0.15M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.19M | | | 0.01M | -0.38M | 0.06M | 0.97M | 0.52M | 0.10M | 0.01M | 0.16M | 0.01M | -0.00M | 0.01M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 293.00 | | | | | | | | | | | | |
|
Change in Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.11M | 0.18M | -0.16M | 0.00M | 0.69M | 0.64M | -0.40M | 0.09M | -0.00M | 0.20M | 0.39M | 0.03M | 0.04M | 0.10M |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -14.62M | -0.15M | -0.26M | 0.02M | -0.27M | -0.67M | -0.54M | -0.67M | -0.10M | -0.21M | -0.46M | -0.12M | -0.05M | -0.10M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.55M | 1.28M | -0.02M | 12.44M | 29.12M | | -2.10M | -0.54M | 4.06M | -0.06M | -0.03M | 5.40M | -0.03M | 1.95M | 1.62M | 0.36M | 3.59M | 0.08M | 0.72M | |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.00M | | -0.02M | -0.00M | -0.01M | -0.09M | 0.10M | 0.00M | 0.41M | -0.38M | -0.10M | -0.54M | -0.64M | 0.77M | -0.64M | -0.01M | 0.34M | -0.23M | 0.76M | -0.03M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.07M | 0.67M | -0.34M | 11.13M | 28.55M | -1.12M | -18.96M | -2.53M | 0.02M | -0.50M | -2.99M | 1.54M | -5.15M | -0.07M | -1.88M | -1.55M | 1.85M | -0.77M | -0.94M | -2.18M |
|
Beginning Cash Balance (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.62M | -0.60M | -0.31M | -1.30M | -0.57M | -1.12M | -2.44M | -1.85M | -3.78M | -0.47M | -2.31M | -3.25M | -5.55M | -1.87M | -3.51M | -1.70M | -1.45M | -0.74M | -1.61M | -2.08M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.07M | 0.67M | -0.34M | 11.13M | 28.55M | -1.12M | -18.96M | -2.53M | 0.02M | -0.50M | -2.99M | 1.54M | -5.15M | -0.07M | -1.88M | -1.55M | 1.85M | -0.77M | -0.94M | -2.18M |