|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.04M | 1.36M | -0.36M | 0.06M | 0.05M | -0.75M | -2.00M | -1.16M | 0.33M | -1.44M | -2.12M | 0.89M | 0.86M | 3.04M | -0.33M | 0.08M | 2.67M | -1.12M | 0.16M | -0.77M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.05M | 0.03M | 0.04M | 0.15M | 0.15M | 0.15M | 0.17M | 0.21M | 0.20M | 0.19M | 0.18M | 0.16M | 0.16M | 0.16M | 0.25M | 0.13M | 0.12M | 0.12M | 0.21M | 0.08M |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.03M | 0.04M | 0.08M | 0.04M | 0.03M | 0.01M | 0.02M | | | 0.15M | | | | | 0.10M | 0.23M | | 0.10M | |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-cash Items (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.15M | 0.15M | 10.27M | | | | 1.23M | 1.58M | | | 0.16M | | | | 3.96M | | | | 2.21M | |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.62M | -0.22M | 2.05M | -1.77M | -1.61M | 0.98M | 0.75M | -0.78M | -1.18M | 2.60M | -2.65M | -3.85M | -0.56M | 4.20M | 2.19M | -7.22M | -0.65M | -2.51M | 1.82M | 1.52M |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.26M | | | | 0.29M | | | | | | | | | | | | | | |
|
Amortization of Deferred Charges (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.84M | | | | | | | | | | | | | | | | | | | |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.11M | 0.12M | 0.13M | 0.14M | 0.14M | 0.14M | 0.15M | 0.17M | 0.17M | 0.18M | 0.22M | 0.23M | 0.23M | 0.23M | 0.23M | 0.23M | 0.23M | 0.23M | 0.22M | 0.31M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.43M | 1.33M | -0.79M | 1.34M | 1.26M | -1.17M | -0.63M | -0.15M | 1.34M | -2.52M | 0.27M | 1.76M | 0.70M | 2.80M | -3.86M | 4.22M | 1.96M | -1.34M | -2.87M | -0.46M |
|
Change in Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.62M | 0.71M | -0.23M | 2.46M | 0.39M | 0.65M | -0.76M | -0.72M | 0.29M | 1.71M | -0.09M | 3.25M | 0.59M | 1.17M | 5.22M | 1.65M | -2.08M | -0.96M | -0.36M | -0.95M |
|
Change in Account Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.01M | 0.04M | 0.74M | 1.35M | -0.69M | 0.74M | 0.43M | -0.77M | -0.68M | 1.02M | -0.08M | -0.33M | -0.85M | 1.19M | 2.39M | -0.65M | -1.55M | -2.25M | -0.93M | 0.37M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.08M | 0.30M | -0.31M | 0.01M | 0.47M | -0.08M | -0.32M | 0.11M | 0.31M | -0.31M | -0.26M | 0.48M | 0.45M | 1.41M | 1.64M | 0.42M | 0.88M | -0.85M | -2.47M | -0.37M |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.22M | 0.22M | -0.13M | 0.07M | 0.53M | -0.53M | 0.68M | 0.19M | -0.28M | 0.26M | -0.01M | -0.05M | 1.06M | 2.86M | -0.66M | -0.32M | 1.30M | -1.25M | 0.03M | 0.23M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.34M | -0.48M | 1.85M | 0.04M | 1.09M | 0.67M | 1.02M | 0.44M | 0.37M | 0.04M | 0.20M | 0.09M | 0.41M | -0.20M | 0.14M | 0.73M | 0.55M | -1.09M | 1.96M | 0.53M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.34M | -0.94M | -0.43M | -0.38M | -0.75M | -0.67M | -1.02M | -0.02M | -0.79M | -0.04M | -0.20M | -0.09M | -0.48M | -1.40M | -2.59M | 0.13M | -1.41M | -0.42M | -0.45M | -0.53M |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.02M | 1.46M | -2.35M | 2.39M | 2.12M | -0.47M | 1.95M | -0.29M | 3.07M | -3.57M | 3.38M | 4.24M | 1.38M | -2.23M | -1.11M | 7.50M | 4.35M | -0.75M | -0.51M | -1.70M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.74M | 0.30M | -0.72M | 0.24M | -0.23M | -0.15M | 1.68M | -1.09M | 1.10M | -1.01M | 0.53M | 0.30M | 0.34M | 0.57M | -1.52M | 0.41M | 2.29M | -3.68M | 0.86M | -0.71M |
|
Beginning Cash Balance (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.53M | 6.12M | 7.62M | 5.77M | 8.42M | 6.88M | 8.53M | 1.39M | 15.10M | 7.75M | | 1.96M | 13.45M | 2.27M | -14.88M | | | | | 1.72M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.28M | 0.26M | 0.21M | -1.81M | -2.69M | 0.31M | -0.28M | -1.22M | -1.55M | 2.56M | -2.85M | -3.94M | -0.98M | 4.41M | 2.05M | -7.95M | -1.20M | -1.42M | -0.14M | 0.99M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.74M | 0.30M | -0.72M | 0.24M | -0.23M | -0.15M | 1.68M | -1.09M | 1.10M | -1.01M | 0.53M | 0.30M | 0.34M | 0.57M | -1.52M | 0.41M | 2.29M | -3.68M | 0.86M | -0.71M |