|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.19M | -1.00M | 0.59M | -2.87M | 0.30M | 0.06M | -1.11M | -0.55M | -0.92M | -0.57M | -1.40M | -1.56M | -0.49M | -0.54M | -0.95M | -0.31M | -0.89M | -0.68M | -1.06M | -0.94M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.15M | 0.17M | 0.18M | 0.19M | 0.22M | 0.25M | 0.26M | 0.26M | 0.30M | 0.31M | 0.28M | 0.28M | 0.27M | 0.27M | 0.25M | 0.26M | 0.07M | 0.23M | 0.18M | 0.18M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.87M | -0.26M | -0.29M | 0.08M | 0.04M | | | | | -0.15M | -0.98M | | | | | | | | |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.03M | -387.00 | -0.03M | -0.17M | -0.05M | -598.00 | -375.00 | -0.14M | 0.00M | -509.00 | -680.00 | 0.02M | -0.07M | -0.03M | -624.00 | |
|
Non-cash Items (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.17M | | | | 0.15M | | | | 1.07M | | | | 0.02M | | | | 0.65M |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.29M | 0.16M | 0.73M | 0.96M | -0.45M | 1.05M | -0.63M | -0.08M | 0.11M | -0.63M | 0.01M | 0.57M | -0.09M | -0.54M | 0.20M | -0.09M | -0.73M | -0.46M | -0.40M | 0.35M |
|
Amortization of Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.16M | 0.19M | 0.20M | 0.20M | 0.20M | 0.19M | 0.18M | 0.19M | 0.20M | 0.22M | 0.25M | 0.25M | 0.25M | 0.27M | 0.28M | 0.29M | 0.34M | 0.34M | 0.33M | 0.31M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.29M | -0.06M | -0.23M | 0.13M | -0.87M | 0.06M | 1.58M | -0.85M | 0.17M | -0.71M | 1.64M | -0.14M | -0.37M | -0.48M | 1.11M | -0.15M | -0.47M | 0.29M | 0.23M | -0.17M |
|
Change in Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.53M | -0.29M | -0.42M | -0.72M | -0.06M | -0.67M | -0.26M | 0.55M | -0.06M | 0.15M | -0.02M | 0.12M | -0.00M | 0.23M | -0.06M | 0.31M | -0.34M | 0.44M | 0.16M | 0.46M |
|
Change in Account Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.44M | -0.31M | 0.02M | 0.28M | 0.04M | 1.10M | -1.59M | -0.05M | 0.52M | -0.34M | -0.57M | 0.34M | 0.14M | 0.05M | -0.45M | -0.06M | 0.88M | -0.93M | -0.06M | 0.11M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.17M | -0.20M | -0.02M | 0.38M | -0.13M | -0.11M | 0.19M | -0.04M | -0.14M | 0.00M | -0.19M | 0.17M | 0.06M | -0.29M | 0.41M | -0.66M | -0.13M | 0.04M | -0.09M | -0.36M |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.01M | -0.01M | -0.00M | -0.00M | 0.01M | -0.00M | -42.00 | -0.00M | -367.00 | -0.00M | 554.00 | -393.00 | 0.00M | 728.00 | -479.00 | -0.00M | -304.00 | -169.00 | -553.00 | -0.00M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.16M | 0.14M | 0.26M | 0.13M | 0.13M | 0.43M | 0.35M | 0.27M | 0.47M | 0.64M | 0.37M | 0.69M | 0.06M | 0.11M | 0.40M | 0.22M | 0.05M | 0.14M | 0.19M | 0.16M |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.16M | -0.14M | -0.26M | -0.13M | -0.13M | -0.43M | -0.35M | -0.27M | -0.47M | -0.64M | -0.37M | -0.69M | 0.02M | -0.11M | -0.40M | -0.22M | -0.05M | -0.14M | -0.19M | -0.16M |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.71M | -0.06M | -0.04M | -0.09M | -0.09M | -0.46M | -0.37M | -0.26M | -0.30M | 1.74M | 0.02M | -0.14M | 0.02M | | 0.99M | -0.11M | | | | -0.17M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.84M | -0.04M | 0.43M | 0.74M | -0.67M | 0.17M | -1.35M | -0.61M | -0.66M | 0.47M | -0.34M | -0.27M | -0.05M | -0.65M | 0.80M | -0.42M | -0.79M | 0.90M | -0.59M | 0.02M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.13M | 0.02M | 0.47M | 0.83M | -0.59M | 0.63M | -0.98M | -0.35M | -0.36M | -1.27M | -0.36M | -0.12M | -0.15M | -0.65M | -0.19M | -0.31M | -0.79M | -0.60M | -0.59M | 0.19M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.84M | -0.04M | 0.43M | 0.74M | -0.67M | 0.17M | -1.35M | -0.61M | -0.66M | 0.47M | -0.34M | -0.27M | -0.05M | -0.65M | 0.80M | -0.42M | -0.79M | -0.60M | -0.59M | 0.02M |