|
Net Income (Quarter)
|
-2.68M | -4.11M | -2.51M | -2.63M | -2.36M | -2.29M | -2.58M | -3.05M | -2.33M | -1.63M | -1.92M | -2.08M | -1.84M | -2.35M | -2.25M | -2.50M | -2.33M | -2.57M | -2.62M | -2.15M | -2.04M | -1.99M | -1.95M | -1.73M | -1.83M | -1.58M | -1.54M | -1.26M | -1.67M | -1.62M | -1.30M | -1.80M |
|
Share-based Compensation (Quarter)
|
0.70M | 1.70M | 0.35M | 0.32M | 0.25M | 0.22M | 0.20M | 0.20M | 0.15M | 0.14M | 0.16M | 0.19M | 0.15M | 0.18M | 0.21M | 0.21M | 0.22M | 0.21M | 0.14M | 0.14M | 0.17M | 0.17M | 0.13M | 0.09M | 0.09M | 0.09M | 0.07M | 0.08M | 0.09M | 0.09M | 0.05M | 0.04M |
|
Deferred Taxes (Quarter)
|
-0.01M | -0.01M | -0.01M | -0.01M | -0.00M | -0.01M | -0.01M | -0.01M | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Sales and Divestitures (Quarter)
|
0.05M | 0.15M | 0.19M | 0.01M | 0.04M | 0.14M | 0.14M | 0.01M | | 0.00M | 0.00M | 0.00M | 667.00 | 0.03M | 0.03M | 0.03M | 0.01M | 0.01M | 0.01M | | | | | | | | | | | | | |
|
Gains from Investment Securities (Quarter)
|
1.63M | 0.05M | 0.17M | 0.66M | 0.01M | 0.00M | 1.17M | -0.03M | 0.14M | 0.03M | 0.01M | 0.37M | 0.00M | 1.07M | 0.00M | 0.02M | | 1.47M | 1.63M | 0.03M | 0.01M | | -0.01M | 0.01M | | | 0.03M | -0.03M | | | -2.44M | 2.44M |
|
Asset Writedowns and Impairment (Quarter)
|
0.01M | | | | | | | | | | | | | | | | | 0.01M | -0.01M | 0.00M | -0.00M | | -0.00M | 0.00M | | 0.00M | | | | | | 0.01M |
|
Non-cash Items (Quarter)
|
1.28M | 1.38M | 1.44M | | 1.42M | 1.54M | 1.67M | 0.09M | 0.09M | 0.10M | 0.12M | 0.20M | 0.23M | 0.39M | 0.52M | 0.65M | 0.80M | 0.96M | 1.02M | | | | | | | | | | | | | |
|
Cash from Operations (Quarter)
|
-2.32M | -2.23M | -2.36M | -2.21M | -1.95M | -1.96M | -2.19M | -1.97M | -1.87M | -1.70M | -1.92M | -1.61M | -2.02M | -1.99M | -2.03M | -1.75M | -2.03M | -2.12M | -2.19M | -2.24M | -2.02M | -1.74M | -1.79M | -2.02M | -1.83M | -1.59M | -1.40M | -1.22M | -1.56M | -1.15M | -1.38M | -1.66M |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.02M |
|
Depreciation & Amortization (CF) (Quarter)
|
0.12M | 0.11M | 0.11M | 0.12M | 0.11M | 0.10M | 0.10M | 0.10M | 0.08M | 0.07M | 0.07M | 0.07M | 0.07M | 0.08M | 0.08M | 0.07M | 0.07M | 0.05M | 0.04M | 0.04M | 0.04M | 0.03M | 0.04M | 0.03M | 0.04M | 0.04M | 0.04M | 0.04M | 0.04M | 0.04M | 0.03M | 0.03M |
|
Change in Receivables (Quarter)
|
-0.01M | 0.03M | 0.01M | 0.09M | 0.01M | 0.01M | -0.00M | -0.01M | -0.12M | | | 0.12M | 0.00M | 0.05M | 0.01M | -0.00M | -0.02M | 0.04M | -0.00M | 0.03M | -0.07M | -0.00M | 0.04M | 0.01M | 0.07M | 0.08M | -0.03M | 0.12M | 0.16M | -0.02M | -0.02M | -0.25M |
|
Change in Inventory (Quarter)
|
0.25M | 0.40M | -0.07M | 0.14M | 0.07M | -0.00M | -0.05M | -0.10M | -0.02M | -0.03M | -0.03M | -0.16M | -0.04M | 0.06M | 0.04M | -0.01M | -0.05M | 0.03M | -0.02M | -0.10M | -0.04M | -0.05M | -0.06M | 0.09M | 0.08M | 0.03M | -0.02M | -0.09M | -0.04M | -0.04M | 0.06M | 0.23M |
|
Change in Account Payables (Quarter)
|
-0.02M | 0.09M | -0.26M | -0.03M | 0.10M | -0.02M | 0.04M | -0.03M | 0.47M | -0.10M | -0.20M | -0.04M | -0.23M | 0.04M | 0.05M | 0.07M | -0.09M | 0.04M | 0.19M | 0.06M | -0.33M | -0.10M | 0.03M | 0.00M | -0.03M | 0.07M | -0.06M | 0.09M | -0.05M | -0.04M | 0.11M | -0.05M |
|
Change in Accured Expenses (Quarter)
|
-0.12M | 0.02M | 0.03M | 0.26M | 0.04M | 0.02M | -0.01M | 0.41M | -0.35M | -0.20M | -0.08M | -0.02M | -0.05M | 0.19M | 0.12M | 0.03M | 0.06M | 0.25M | 0.10M | -0.43M | 0.02M | 0.04M | 0.05M | -0.30M | 0.02M | 0.02M | -0.02M | -0.12M | 0.03M | 0.25M | -0.23M | 0.05M |
|
Other Working Capital Changes (Quarter)
|
0.07M | -0.04M | 0.13M | 0.01M | 0.00M | 0.02M | 0.02M | 0.04M | 0.04M | -0.05M | 0.01M | -0.08M | 0.18M | 0.02M | -0.21M | 0.06M | 0.03M | 0.08M | -0.06M | -0.05M | 0.00M | 0.00M | 0.00M | -0.03M | 0.00M | -0.01M | -0.00M | 0.04M | -0.12M | -0.02M | 0.07M | 0.08M |
|
Capital Expenditures (Quarter)
|
0.00M | 0.10M | 0.11M | 0.03M | 0.01M | 0.04M | 0.02M | 0.01M | | | | 0.07M | 0.06M | 0.02M | | 0.02M | 0.07M | 0.08M | 0.02M | 0.01M | 0.00M | -0.00M | 0.01M | 0.14M | 0.00M | 0.04M | -0.00M | 0.05M | 0.04M | 0.05M | 0.04M | 0.01M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | 0.04M | 0.00M | | 0.00M | | | | | | | | | | | | | | | | | | | | |
|
Change in Acquisitions & Divestments (Quarter)
|
0.80M | 1.81M | 0.01M | 2.45M | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Investing Activities (Quarter)
|
0.80M | 1.90M | -0.10M | 2.42M | -0.01M | -0.04M | -0.02M | -0.01M | 0.04M | 0.00M | -0.05M | -0.06M | -0.06M | -0.02M | | -0.02M | -0.07M | -0.08M | -0.02M | -0.01M | -0.00M | -0.02M | -0.09M | -0.04M | -0.00M | -0.04M | | -0.01M | -0.04M | -0.05M | -3.01M | 1.99M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | 0.18M | 0.21M | | | 0.20M | 0.14M | | | | | | | | | | | | | |
|
Cash from Financing Activities (Quarter)
|
-0.05M | 1.66M | 5.41M | -0.08M | -0.01M | 1.62M | 3.57M | -0.04M | 1.39M | 4.92M | -0.03M | 2.60M | 13.60M | -0.03M | -0.01M | 0.01M | -0.02M | -0.02M | | 4.23M | -0.01M | 1.21M | 1.83M | 5.30M | -0.00M | 0.02M | 1.97M | 0.02M | 1.94M | 5.60M | 5.61M | -0.03M |
|
Change in Cash (Quarter)
|
-1.57M | 1.32M | 2.94M | 0.13M | -1.97M | -0.37M | 1.37M | -2.01M | -0.44M | 3.23M | -2.00M | 0.93M | 11.52M | -2.04M | -2.05M | -1.76M | -2.11M | -2.21M | -2.21M | 1.98M | -2.03M | -0.55M | -0.05M | 3.25M | -1.83M | -1.61M | 0.57M | -1.21M | 0.35M | 4.40M | 1.22M | 0.30M |
|
Beginning Cash Balance (Quarter)
|
0.01M | 0.00M | 0.00M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Free Cash Flow (Quarter)
|
-2.32M | -2.33M | -2.47M | -2.24M | -1.96M | -2.00M | -2.20M | -1.97M | -1.87M | -1.70M | -1.92M | -1.68M | -2.08M | -2.01M | -2.03M | -1.76M | -2.10M | -2.20M | -2.21M | -2.25M | -2.02M | -1.74M | -1.80M | -2.16M | -1.83M | -1.63M | -1.40M | -1.27M | -1.59M | -1.20M | -1.42M | -1.68M |
|
Net Cash Flow (Quarter)
|
-1.57M | 1.32M | 2.94M | 0.13M | -1.97M | -0.37M | 1.37M | -2.01M | -0.44M | 3.23M | -2.00M | 0.93M | 11.52M | -2.04M | -2.05M | -1.76M | -2.11M | -2.21M | -2.21M | 1.98M | -2.03M | -0.55M | -0.05M | 3.25M | -1.83M | -1.61M | 0.57M | -1.21M | 0.35M | 4.40M | 1.22M | 0.30M |