|
Net Income (Quarter)
|
| | | | | | | | | | -0.45M | -0.18M | -0.26M | -0.43M | 0.02M | -0.11M | -0.04M | 0.32M | 0.18M | 0.70M | 0.08M | -0.59M | -0.05M | -0.20M | -0.19M | -0.25M | -0.27M | -0.39M | 0.09M | -0.45M | 0.10M | -0.01M | 0.58M | 0.44M | 0.55M | 1.17M | 1.69M | -2.62M | -0.10M | 0.12M | 0.58M | -0.72M | 0.08M | -0.14M | 0.07M | -0.63M | 0.15M | -0.07M | -0.07M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | -0.12M | -0.09M | 0.03M | 0.06M | -0.07M | -0.08M | -0.01M | 0.08M | -0.02M | 0.03M | -0.02M | -0.14M | 0.01M | -0.00M | 0.18M | -0.29M | 0.04M | 0.08M | 0.05M | -0.08M | -0.02M | -0.01M | -0.01M | -0.04M | | | | | | | |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | -0.00M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Operations (Quarter)
|
| 0.73M | 0.28M | 1.33M | 1.16M | 0.42M | 0.31M | 1.11M | | 4.39M | -0.40M | -0.05M | | -4.68M | 0.60M | | | | 0.97M | 0.68M | 0.06M | -0.62M | 0.45M | 0.03M | -0.38M | -0.33M | 0.00M | -0.27M | -0.09M | -0.40M | 0.34M | 0.57M | 1.23M | 0.30M | 0.26M | 1.07M | 2.42M | -2.14M | 0.57M | 0.06M | 0.29M | -0.07M | 0.38M | 0.04M | 0.12M | -0.31M | 0.27M | 0.07M | 0.72M |
|
Amortizatization of Intangibles (Quarter)
|
0.02M | 0.02M | -0.02M | 0.01M | 0.01M | 0.01M | -0.00M | 0.01M | 0.01M | 0.01M | | | | 0.01M | | | | | 0.01M | 0.01M | 0.01M | 0.16M | 0.05M | 0.05M | 0.05M | -0.02M | 0.03M | 0.03M | 0.03M | 0.05M | 0.04M | 0.04M | 0.01M | 0.49M | 0.14M | | | 1.87M | 0.30M | 0.20M | 0.07M | -0.06M | 0.10M | | | | | | |
|
Depreciation & Amortization (CF) (Quarter)
|
0.20M | 0.20M | 0.41M | 0.24M | 0.35M | 0.24M | 0.32M | 0.29M | 0.38M | 0.29M | 0.25M | 0.40M | 0.28M | 0.18M | 0.20M | 0.26M | 0.27M | -0.22M | 0.13M | 0.16M | 0.14M | 0.07M | 0.12M | 0.15M | 0.14M | 0.05M | 0.10M | 0.03M | 0.13M | 0.19M | 0.12M | 0.10M | 0.17M | 0.07M | 0.02M | 0.04M | 0.02M | -0.00M | 0.03M | 0.01M | 0.03M | 0.15M | 0.04M | 0.04M | 0.07M | 0.21M | 0.05M | 0.14M | 0.14M |
|
Change in Receivables (Quarter)
|
| -0.31M | 0.27M | -0.33M | 0.38M | -0.12M | -0.45M | 0.26M | | | 0.14M | -0.17M | -0.27M | 0.21M | 0.23M | -0.32M | -0.14M | -0.44M | 1.15M | 0.04M | -0.15M | -1.06M | 0.01M | 0.12M | 0.23M | -0.69M | 0.36M | 0.35M | -1.09M | 0.96M | -0.18M | 0.25M | 0.32M | -0.88M | 0.56M | -1.86M | 0.45M | 1.76M | -0.46M | -0.07M | 0.20M | 0.43M | -0.04M | -0.32M | -0.01M | 0.60M | 0.28M | -0.53M | 0.23M |
|
Change in Account Payables (Quarter)
|
| | | | | | | | | | | | | | | | | -0.17M | -0.57M | -0.02M | 0.08M | 0.76M | 0.34M | 0.18M | -0.06M | -0.31M | -0.13M | -0.19M | -0.04M | 0.07M | 0.25M | 0.33M | 0.76M | 0.55M | 0.51M | -0.04M | 0.54M | -1.76M | 0.00M | -0.35M | -0.22M | 0.25M | 0.12M | -0.12M | -0.02M | 0.17M | 0.34M | -0.55M | 0.89M |
|
Change in Accured Expenses (Quarter)
|
| -0.06M | -0.21M | 0.21M | 0.15M | 0.06M | 0.52M | -0.09M | 0.22M | 0.37M | -0.36M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | 0.07M | 0.02M | -0.10M | 0.04M | -0.00M | 0.02M | 0.00M | 0.13M | -0.06M | -0.11M | 0.04M | -0.06M | 0.02M | 0.01M | 0.09M | -0.29M | 0.04M | 0.20M | -0.34M | -0.08M | | | | | | | | | | | |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | -0.00M | | | | | | | | | | | | | 0.01M | | | | -0.00M | 0.01M | -0.01M | | | | | | | | | | | 0.00M | 0.00M | 0.08M | | -0.00M | -0.01M | 0.28M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | 0.01M | 0.01M | 8.00M | -7.96M | | | | | | | 0.08M | | -0.00M | 0.01M | 0.08M | 0.00M | | -0.00M | | | | | | | |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | 0.25M | | | | | | | | | | | | 0.10M | | | | | | | | | | |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | 0.21M | -0.81M | -0.10M | -0.01M | -0.01M | -0.06M | -0.10M | -0.21M | 0.30M | -0.14M | -0.03M | 1.39M | -0.02M | -0.22M | 0.07M | 2.02M | -7.90M | -0.06M | 0.42M | -0.28M | -0.06M | | | -1.03M | -2.21M | 0.43M | 0.23M | 2.79M | -3.51M | -4.15M | 0.23M | -0.11M | 0.02M | 0.05M | -0.05M | -0.64M | 0.85M | -0.14M | -2.93M |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | -0.03M | | | | | | | | | | | | | | | | | | | | | | | 0.40M | | | | | | | | | | | | | | | | | | |
|
Change in Cash (Quarter)
|
| | | | | | | | | | -0.20M | -0.86M | -0.04M | -0.37M | 0.58M | 0.04M | 0.74M | -0.68M | 1.27M | 0.54M | 0.03M | 0.50M | 0.43M | -0.19M | -0.31M | 1.69M | -7.89M | -0.00M | 0.33M | -0.68M | 0.69M | 0.62M | 2.69M | -0.73M | -1.96M | 1.50M | 2.63M | 0.65M | -2.94M | -4.12M | 0.52M | -0.18M | 0.40M | 0.09M | 0.06M | -0.95M | 1.12M | -0.43M | -2.21M |
|
Beginning Cash Balance (Quarter)
|
| -0.30M | 0.30M | 6.24M | | | | 6.70M | | | | 6.15M | | 11.38M | 11.38M | | | | 12.07M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Free Cash Flow (Quarter)
|
| 0.73M | 0.28M | 1.33M | 1.16M | 0.42M | 0.31M | 1.11M | | 4.39M | -0.40M | -0.05M | | -4.68M | 0.60M | | | | 0.97M | 0.68M | 0.06M | -0.62M | 0.45M | 0.03M | -0.39M | -0.33M | -8.00M | 7.68M | -0.09M | -0.40M | 0.34M | 0.57M | 1.23M | 0.30M | 0.18M | 1.07M | 2.42M | -2.15M | 0.48M | 0.06M | 0.29M | -0.07M | 0.38M | 0.04M | 0.12M | -0.31M | 0.27M | 0.07M | 0.72M |
|
Net Cash Flow (Quarter)
|
| 0.73M | 0.28M | 1.33M | 1.16M | 0.42M | 0.31M | 1.08M | | 4.39M | -0.20M | -0.86M | -0.10M | -4.69M | 0.58M | -0.06M | -0.10M | -0.21M | 1.27M | 0.54M | 0.03M | 0.77M | 0.43M | -0.19M | -0.31M | 1.69M | -7.89M | -0.34M | 0.33M | -0.68M | 0.69M | 0.57M | 1.23M | -0.73M | -1.96M | 1.50M | 2.65M | 0.65M | -2.94M | -4.09M | 0.52M | -0.18M | 0.40M | 0.09M | 0.06M | -0.95M | 1.12M | -0.08M | -2.21M |