|
Net Income (Quarter)
|
0.16M | -0.13M | -0.01M | -0.05M | -0.02M | -0.02M | -5.40M | -0.03M | -0.21M | -0.06M | -0.35M | 3.56M | -0.96M | | -0.20M | -0.08M | -0.09M | -0.23M | -0.15M | -0.11M | -0.23M | -0.22M | -0.13M | -0.16M | -0.27M | -0.30M | -0.25M | -0.35M | -2.81M | -1.10M | -1.33M | -1.24M | -1.62M | -0.80M | -0.95M | -0.44M | -0.65M | -1.25M | -0.74M | -14.03M | -0.29M | -2.74M | -0.35M | -0.27M | -0.25M | -0.41M | -0.29M | -0.27M | -0.27M | -0.33M | -0.26M | -0.44M | -0.26M |
|
Share-based Compensation (Quarter)
|
| | | | 0.12M | 0.12M | 5.20M | | 5.46M | 5.51M | 0.32M | 5.25M | 0.94M | | 0.18M | 0.06M | 0.01M | 0.11M | 0.07M | 0.03M | 0.16M | 375.00 | 375.00 | 375.00 | 0.23M | 0.23M | 0.23M | 0.23M | 2.41M | 0.28M | | | 0.86M | 0.15M | 0.29M | 0.04M | 0.18M | -0.31M | 0.00M | 13.50M | | | | | | | | | | | | | |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | 0.03M | 8.88M | | | | | | 433.00 | | | | 433.00 | | | | | | | | | 567.00 | | | | -0.11M | -0.01M | | | | | | | | | | | | | | | | -0.24M | 0.24M |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | 0.01M | | | 0.01M | | | 0.00M | | | | | | | | | | | | | | | | | | | | 0.01M | 0.09M | 0.00M | -0.03M | 0.00M | 976.00 | 0.00M | -0.00M | 749.00 | 0.03M | 0.01M | 122.00 | 51.00 |
|
Cash from Operations (Quarter)
|
| -0.01M | -0.01M | -0.02M | -0.06M | -0.07M | -0.09M | 0.01M | -0.20M | -0.23M | -0.01M | | | | -0.01M | -0.01M | 0.01M | -0.02M | -0.01M | 0.05M | -0.02M | -0.08M | -0.02M | -0.08M | -0.04M | -0.02M | -0.05M | -0.05M | -0.10M | -0.04M | | | -0.05M | -0.04M | -0.10M | -0.07M | -0.13M | -0.26M | -0.27M | -0.24M | -0.11M | -0.23M | -0.20M | -0.11M | -0.06M | -0.08M | -0.13M | -0.08M | -0.03M | -0.01M | -0.20M | -0.15M | -0.14M |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | 0.01M | 0.13M | 0.16M | 0.16M | 0.02M | 0.02M | | | 0.02M | 0.02M | | | 0.01M | 0.01M | 0.01M | | 0.02M | 0.03M | 0.03M | 0.03M | 0.04M | | | 0.53M | | | 0.37M | 0.35M | | | | | | | | | | | | | | | |
|
Amortization of Deferred Charges (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.11M | 0.05M | 0.07M | 0.06M | 0.13M | 0.10M | 0.03M | 0.03M | 0.03M | 0.04M | 0.04M | 0.04M | 0.04M | 0.04M | 0.04M | 0.04M | 0.05M | 0.04M | 0.07M | 0.06M | 0.18M |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | 57.00 | 58.00 | 58.00 | 57.00 | 58.00 | 57.00 | 58.00 | 58.00 | 58.00 | 57.00 | 29.00 | | | | | 242.00 | 211.00 | 222.00 | 375.00 | 330.00 | | | 343.00 | 333.00 | 431.00 | 439.00 | 411.00 | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M |
|
Change in Receivables (Quarter)
|
| | -0.02M | 0.02M | | | | -0.00M | | -0.00M | | -0.01M | | | -397.00 | -0.01M | -0.00M | 536.00 | -0.04M | 0.04M | 131.00 | -0.01M | 0.01M | | | | -0.08M | 0.05M | 0.07M | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.04M | -0.04M | 0.01M | -0.01M | -0.02M | 0.00M | -308.00 | -0.01M | 0.04M | -0.03M | -0.00M | -0.04M | | | |
|
Change in Account Payables (Quarter)
|
| | | | | | | -0.00M | -0.00M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Accured Expenses (Quarter)
|
| | 460.00 | 0.01M | 413.00 | 0.00M | 621.00 | 0.01M | 0.01M | 0.03M | 0.01M | | | | -0.00M | 0.01M | 0.09M | 0.09M | 0.10M | 0.08M | 0.09M | 0.10M | 0.10M | 0.10M | 0.01M | 0.01M | 0.04M | 0.01M | 0.03M | 0.02M | | | 0.08M | 0.10M | 0.11M | 0.09M | 0.04M | 0.32M | 0.07M | 0.06M | 0.15M | -0.04M | 0.17M | 0.20M | 0.21M | 0.31M | 0.21M | 0.16M | 0.22M | 0.27M | 0.00M | 0.06M | 0.12M |
|
Change in Taxes (Quarter)
|
| -0.00M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.04M | 0.08M | 0.04M | -0.01M | 0.05M | 0.07M | 0.00M | 0.03M | 0.00M | -0.00M | 0.03M | 0.02M | 0.00M | -0.02M | 0.02M | 0.00M | -0.02M | 0.03M | -0.06M | 0.00M | 0.00M |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | 0.07M | -0.13M | | | 0.00M | | | -0.01M | 0.01M | -0.02M | 0.02M | -0.02M | | | | | | | -0.29M | -0.73M | | | 0.00M | | -0.38M | -0.23M | -0.35M | -0.35M | -0.35M | 0.35M | 0.03M | -3.04M | -0.01M | 0.01M | -0.01M | -0.00M | -0.00M | -0.01M | 0.00M | -0.00M | -0.00M | -0.00M | 0.02M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | 693.00 | | | | | | | | | | | | | | | | | | | | | | | | | | 745.00 | 0.00M | | | | 965.00 | | | | | | | | | | | |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | 696.00 | 948.00 | | -693.00 | | | | | | | | | | | | | | | 1.00 | | | | | | | | | | | -745.00 | -0.00M | | | | -965.00 | | | | | | | | | | | |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.06M | 0.28M | 0.92M | 0.18M | | 0.41M | 0.02M | 0.02M | 0.07M | 0.01M | 0.34M | 13.50M | | | 0.34M | | | | | | | | | | |
|
Cash from Financing Activities (Quarter)
|
| 0.02M | 0.02M | 0.01M | -0.06M | -0.08M | 0.09M | 0.04M | 0.20M | 0.23M | 0.01M | | | | 0.01M | 0.01M | 0.00M | 0.01M | 0.01M | -0.03M | 0.00M | 0.08M | 0.02M | 0.08M | 0.05M | 0.03M | 0.04M | 0.06M | 0.09M | 0.03M | | | 0.10M | 0.01M | 0.19M | 0.07M | 0.81M | 0.00M | 0.01M | 0.01M | 0.09M | 0.23M | 0.18M | 0.12M | 0.08M | 0.08M | 0.12M | 0.08M | 0.03M | 0.00M | 0.20M | 0.15M | 0.15M |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -172.00 | 79.00 | 270.00 | 0.01M | -0.01M | 0.00M | -0.01M | -0.01M | -0.01M | 53.00 | 214.00 | -390.00 | 639.00 | -450.00 | -185.00 | 107.00 | -337.00 | | 49.00 | 2.00 |
|
Change in Cash (Quarter)
|
| 0.01M | 0.01M | -0.00M | 0.00M | 0.01M | 0.01M | 0.00M | 0.00M | 0.00M | -0.00M | | | | 51.00 | 442.00 | 0.02M | -0.02M | 571.00 | 0.02M | -0.02M | 615.00 | -0.00M | 647.00 | 0.00M | 0.01M | -0.01M | 0.01M | -0.01M | -0.00M | | | 0.05M | -0.03M | 0.09M | 0.01M | 0.69M | -0.27M | -0.26M | -0.23M | -0.03M | -0.00M | -0.02M | 0.01M | 0.02M | -0.00M | -0.01M | -0.00M | 0.00M | -0.01M | 0.00M | 0.00M | 0.01M |
|
Beginning Cash Balance (Quarter)
|
| | -0.20M | -0.02M | -0.21M | -0.21M | -0.21M | | -0.23M | -0.23M | 0.24M | | | | -0.01M | -0.00M | -0.01M | -0.00M | -0.00M | -0.02M | -0.01M | 0.01M | -0.00M | -884.00 | -0.00M | -0.01M | -0.04M | -0.05M | 0.15M | 0.09M | | | 0.03M | 0.03M | 0.02M | 0.03M | 0.03M | 0.04M | 0.04M | 0.03M | 0.02M | 0.04M | 0.02M | 0.01M | 0.01M | 0.01M | 0.00M | 0.02M | 0.00M | 0.02M | | | |
|
Free Cash Flow (Quarter)
|
| -0.01M | -0.01M | -0.02M | -0.06M | -0.07M | -0.09M | 0.01M | -0.20M | -0.23M | -0.02M | | | | -0.01M | -0.01M | 0.01M | -0.02M | -0.01M | 0.05M | -0.02M | -0.08M | -0.02M | -0.08M | -0.04M | -0.02M | -0.05M | -0.05M | -0.10M | -0.04M | | | -0.05M | -0.04M | -0.10M | -0.07M | -0.13M | -0.26M | -0.27M | -0.24M | -0.11M | -0.23M | -0.20M | -0.11M | -0.06M | -0.08M | -0.13M | -0.08M | -0.03M | -0.01M | -0.20M | -0.15M | -0.14M |
|
Net Cash Flow (Quarter)
|
| 0.01M | 0.01M | -0.00M | -0.12M | -0.16M | 0.01M | 0.06M | 0.00M | 0.00M | -0.00M | | | | 51.00 | 442.00 | 0.02M | -0.02M | 571.00 | 0.02M | -0.02M | 615.00 | -0.00M | 647.00 | 0.01M | 0.01M | -0.01M | 0.01M | -0.01M | -0.00M | | | 0.05M | -0.03M | 0.09M | 0.01M | 0.67M | -0.26M | -0.26M | -0.22M | -0.01M | 0.00M | -0.02M | 0.01M | 0.02M | -0.00M | -0.01M | -0.00M | 0.00M | -0.01M | 0.00M | 982.00 | 0.01M |