|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -2.72M | -4.70M | -4.35M | -2.39M | -2.15M | -3.75M | -1.05M | -1.61M | -1.66M | -1.82M | -1.92M | -1.64M | -1.72M | -3.40M | -3.24M | -2.76M | -2.58M | -3.47M | -2.88M | -2.10M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.08M | -0.23M | 0.08M | 0.07M | 0.07M | 0.13M | 0.07M | 0.09M | 0.07M | | 0.06M | -0.04M | -0.04M | 0.16M | 0.06M | -0.07M | -0.08M | | 0.01M | -0.12M |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-cash Items (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -3.04M | -3.06M | -3.24M | -2.53M | -3.25M | -3.63M | -2.17M | -1.92M | -2.69M | -1.83M | -1.34M | -1.92M | -2.91M | -2.23M | -1.85M | -2.74M | -2.93M | -2.75M | -2.36M | -1.71M |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Amortization of Deferred Charges (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.03M | -0.04M | 0.01M | 0.05M | 0.03M | -0.04M | 0.03M | 0.03M | -0.04M | 0.10M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 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 | 0.00M | 608.00 | 703.00 | 911.00 | 0.00M | 0.00M | 0.00M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.07M | 0.09M | -0.02M | 0.20M | -0.19M | -0.02M | 0.10M | -0.10M | -0.05M | 0.11M | -0.05M | -0.12M | | | | | | | | |
|
Change in Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Account Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.02M | 0.24M | -0.26M | 0.02M | 0.92M | -0.28M | -0.97M | -0.63M | 1.32M | 0.20M | 0.39M | -0.62M | 0.06M | -0.33M | -0.29M | 0.04M | -0.01M | 0.42M | 0.32M | 0.86M |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.01M | 0.00M | | | | | | | | | | | | | 608.00 | 0.00M | | |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.01M | -0.00M | | | | | | | | | | | | | -608.00 | -0.00M | | |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.44M | | | | | 0.30M | | |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.86M | 0.25M | | | | | -0.93M | 4.82M | -0.18M | -0.05M | -0.01M | 4.23M | 3.29M | 0.24M | 1.32M | 0.55M | 8.36M | 0.16M | 0.45M | 5.49M |
|
Net Equity Issued and Repurchased (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.06M | -0.01M | 0.08M | -0.19M | -0.04M | 0.04M | 0.00M | 0.00M | -819.00 | 0.02M | -0.00M | 0.00M | 0.04M | -0.03M | | | | | | |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.11M | -2.82M | -3.17M | -2.72M | -3.29M | -3.51M | -3.09M | 2.90M | -2.86M | -1.85M | -1.35M | 2.32M | 0.43M | -2.02M | -0.52M | -2.20M | 5.43M | -2.59M | -1.91M | 3.78M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -3.04M | -3.06M | -3.25M | -2.53M | -3.25M | -3.63M | -2.17M | -1.92M | -2.69M | -1.83M | -1.34M | -1.92M | -2.91M | -2.23M | -1.85M | -2.74M | -2.93M | -2.75M | -2.36M | -1.71M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.18M | -2.80M | -3.25M | -2.53M | -3.25M | -3.63M | -3.10M | 2.89M | -2.86M | -1.87M | -1.35M | 2.32M | 0.38M | -1.99M | -0.52M | -2.20M | 5.43M | -2.59M | -1.91M | 3.78M |