|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.56M | -0.31M | -0.45M | -0.42M | -0.37M | -0.35M | -0.35M | -0.37M | -0.37M | 0.10M | -0.23M | | -0.22M | -0.44M | -0.48M | -1.25M | 0.62M | -1.38M | -0.60M | -1.12M |
|
Depreciation and Depletion (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00M | 192.00 | 40.00 | | | | | | | | | | | | | | | | 0.01M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.16M | -0.46M | 0.15M | 0.17M | 0.08M | -0.37M | 0.07M | 0.09M | 0.09M | 0.04M | 0.02M | | 0.08M | 0.08M | 0.26M | 0.62M | 0.36M | 0.02M | 0.55M | -0.05M |
|
Gains from Sales and Divestitures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.10M | | | | 0.10M | | | 0.35M | 0.66M | 1.21M | | 1.38M | 1.38M | 1.75M | | 2.40M | 3.00M | 2.01M | 3.82M |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.05M | 0.02M | 0.02M | 0.01M | 7.35M | 0.02M | 0.85M | 2.85M | 0.08M | -1.00 | 0.01M | | 1.30M | 6.35M | 5.00M | | 4.75M | 2.25M | 0.91M | 1.25M |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.02M | 0.03M | | | | |
|
Non-cash Items (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.41M | 3.91M | 4.34M | 4.34M | 5.30M | 5.80M | 6.23M | 6.23M | 6.57M | 6.07M | 6.35M | | 6.35M | 6.35M | 5.75M | | 1.75M | 2.25M | 1.25M | 1.25M |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.27M | -0.07M | -0.08M | -0.02M | -0.07M | -0.04M | -0.02M | -0.04M | -0.02M | -0.03M | -0.00M | | | -0.07M | -0.38M | -0.49M | -0.88M | -0.92M | -1.19M | -1.26M |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.09M | 0.09M | 0.10M | 0.10M | 0.10M | 0.10M | 0.00M | 1.00 | 0.06M | | 0.06M | 0.05M | 0.05M | 0.12M | 0.12M | 0.12M | 689.00 | 689.00 |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.01M | 0.00M | 0.00M | 0.06M | | | | | | | | | 0.01M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.01M | | | | | |
|
Change in Account Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.06M | 0.04M | -0.01M | 0.01M | -866.00 | 0.01M | 0.04M | -0.00M | 0.09M | -0.04M | 0.05M | | | -0.16M | 0.02M | -0.05M | 0.05M | 0.17M | -0.03M | -0.19M |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.00M | -0.00M | -959.00 | | | | -0.00M | | -0.00M | 37.00 | 0.01M | | | | | | | 0.02M | 0.01M | 1.00M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.07M | 0.07M | | | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | | | | | | | | | 0.05M | 0.11M |
|
Change in Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.03M | 0.02M | 0.02M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.02M | 0.01M | | | | | | | | | 0.39M | |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.03M | -0.02M | -0.02M | -0.00M | -0.00M | -0.00M | -0.00M | -0.00M | -0.02M | -0.01M | | | | | | | | | -0.39M | -0.85M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.17M | 0.17M | 0.12M | 0.09M | 0.09M | 0.10M | 0.10M | 0.06M | 0.02M | 0.00M | 0.08M | 0.08M | 0.26M | 0.62M | 0.31M | 0.31M | 0.55M | -0.05M |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.35M | 0.05M | 0.10M | 0.02M | 0.08M | 0.04M | 0.02M | 0.05M | 0.12M | -0.05M | 0.00M | | | 0.24M | 2.22M | 4.69M | 2.81M | 0.51M | | |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.05M | -0.04M | -0.01M | -0.00M | 0.01M | -0.01M | -0.00M | -3.00 | 0.08M | -0.08M | -280.00 | | | 0.18M | 1.84M | 4.19M | 1.93M | -0.58M | -1.58M | -2.11M |
|
Beginning Cash Balance (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.03M | 500.00 | 0.07M | 0.07M | 0.01M | | | | 0.09M | 0.01M | | | 0.02M | 0.05M | -0.05M | -969.00 | 0.47M | | |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.34M | -0.14M | -0.08M | -0.02M | -0.10M | -0.07M | -0.05M | -0.07M | -0.04M | -0.06M | -0.00M | | | -0.07M | -0.38M | -0.49M | -0.88M | -0.92M | -1.24M | -1.37M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.05M | -0.04M | -0.01M | -0.00M | 0.01M | -0.01M | -0.00M | -3.00 | 0.08M | -0.08M | -280.00 | | | 0.18M | 1.84M | 4.19M | 1.93M | -0.41M | -1.58M | -2.11M |