|
Net Income (Quarter)
|
-0.92M | -0.81M | -1.34M | -1.43M | -1.34M | -2.79M | -1.80M | -2.82M | -2.32M | -2.53M | -2.36M | -2.92M | -0.98M | -2.10M | -1.69M | -0.46M | 1.93M | 3.56M | -105.33M | -13.29M |
|
Depreciation and Depletion (Quarter)
|
| 0.00M | 0.00M | 0.02M | 0.07M | 0.08M | 0.12M | 0.37M | 0.21M | 0.23M | 0.20M | 0.23M | 0.19M | 0.19M | 0.20M | -0.10M | 0.13M | 0.14M | 0.15M | -0.28M |
|
Share-based Compensation (Quarter)
|
0.19M | 0.10M | 0.61M | 0.26M | 0.23M | 0.04M | 0.29M | -0.59M | 0.38M | 0.23M | 0.18M | 0.12M | 0.12M | 0.20M | 0.12M | 0.07M | | 0.03M | 3.30M | 2.50M |
|
Gains from Investment Securities (Quarter)
|
0.07M | 0.01M | 0.97M | -1.01M | 1.14M | 0.27M | 0.37M | -0.37M | 2.38M | 2.36M | -0.11M | 365.00 | 0.00M | 3.78M | 0.02M | 507.00 | | 501.00 | 1.79M | 0.06M |
|
Non-cash Items (Quarter)
|
| | | 0.83M | 0.94M | 1.07M | 1.21M | 1.13M | 1.46M | 1.67M | | 0.09M | 2.03M | 2.78M | 0.12M | 438.00 | | 457.00 | 0.20M | 1.05M |
|
Cash from Operations (Quarter)
|
-0.72M | -0.70M | -0.54M | -1.19M | -1.22M | -1.88M | -1.30M | -2.04M | -2.06M | -2.07M | -2.01M | -2.36M | -1.89M | -1.64M | -1.64M | 0.77M | | | -7.34M | 0.71M |
|
Amortizatization of Intangibles (Quarter)
|
| | | | 0.21M | 1.09M | | | | | | | | | | 1.63M | | | | |
|
Depreciation & Amortization (CF) (Quarter)
|
| 0.00M | 0.00M | 0.02M | 0.07M | 0.08M | 0.13M | 0.37M | 0.22M | 0.23M | 0.21M | 0.23M | 0.20M | 0.19M | 0.19M | -0.55M | 0.13M | 0.14M | 0.15M | -0.28M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | 0.85M | -0.78M |
|
Change in Inventory (Quarter)
|
| | | 0.00M | | | 0.00M | 0.02M | 0.36M | 0.41M | 0.27M | 0.40M | 0.20M | 0.05M | 0.09M | 0.00M | | | 0.16M | -0.15M |
|
Change in Accured Expenses (Quarter)
|
0.01M | 0.01M | 0.21M | -0.02M | -0.14M | -0.11M | 0.12M | 0.03M | 0.09M | 0.36M | -0.11M | 0.08M | -0.08M | -0.10M | 0.12M | 0.15M | | | 1.32M | -0.91M |
|
Other Working Capital Changes (Quarter)
|
250.00 | | | 0.01M | -0.00M | 0.03M | -0.02M | 0.05M | 0.04M | 0.08M | -0.10M | -0.01M | 0.09M | -0.04M | -0.00M | -0.02M | | | 0.62M | -0.50M |
|
Capital Expenditures (Quarter)
|
0.85M | 0.62M | -0.63M | 1.38M | | | 0.01M | 0.07M | 0.16M | | | | | | 0.05M | -0.05M | | | 1.44M | |
|
Cash from Investing Activities (Quarter)
|
-0.93M | -0.63M | -0.43M | -0.35M | -0.04M | -2.77M | -0.13M | -0.17M | -0.16M | -0.18M | -0.09M | -0.27M | -0.00M | -1.02M | -0.05M | 0.07M | | | -187.55M | 1.98M |
|
Cash from Financing Activities (Quarter)
|
1.31M | 0.35M | 0.75M | 2.77M | 0.03M | 12.20M | | | 3.24M | | 4.79M | | 396.00 | 2.97M | 2.74M | 0.20M | | | 196.77M | 4.78M |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | -0.00M | 0.07M | -0.09M | -0.06M | 0.09M | 0.04M | 0.00M | -0.05M | 0.04M | | | 0.36M | |
|
Change in Cash (Quarter)
|
-0.33M | -0.98M | -0.23M | 1.23M | -1.22M | 7.55M | -1.42M | -2.22M | 1.09M | -2.33M | 2.63M | -2.54M | -1.85M | 0.32M | 0.99M | 1.05M | | | 2.20M | 7.34M |
|
Free Cash Flow (Quarter)
|
-1.57M | -1.32M | 0.08M | -2.57M | -1.22M | -1.88M | -1.30M | -2.12M | -2.23M | -2.07M | -2.01M | -2.36M | -1.89M | -1.64M | -1.69M | 0.82M | | | -8.79M | 0.71M |
|
Net Cash Flow (Quarter)
|
-0.33M | -0.98M | -0.23M | 1.23M | -1.22M | 7.55M | -1.43M | -2.21M | 1.01M | -2.25M | 2.69M | -2.63M | -1.89M | 0.32M | 1.04M | 1.04M | | | 1.88M | 7.48M |