|
Net Income (Quarter)
|
-1.20M | -1.06M | -0.34M | -0.56M | -0.25M | -0.21M | -0.06M | -0.59M | -0.38M | -0.17M | -0.22M | -0.09M | -1.67M | -1.57M | -0.15M | -0.40M | -0.47M | -0.12M | -0.06M | -0.17M | -0.18M | -0.14M | -0.12M | -0.14M | -0.76M | -0.36M | -0.92M | -0.30M | -1.96M | -2.66M | -0.81M | -0.48M | -2.35M | -0.63M | -0.69M | -9.17M | -4.71M | -27.09M | -1.30M | -0.72M | -1.07M | -0.95M | -0.76M | -0.55M | -0.56M | -1.06M | -0.48M | -0.46M | -0.42M | -0.43M | -0.41M | -0.40M | -0.79M | -1.49M | -0.29M | -0.26M |
|
Depreciation and Depletion (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00M | 0.00M | | | | | | | | | | | | | |
|
Share-based Compensation (Quarter)
|
0.92M | | | 0.41M | 0.47M | 0.01M | | | 0.50M | 0.01M | | | 1.09M | 1.35M | | 0.18M | 0.18M | | | | | | | | | 0.05M | 0.62M | 0.02M | | 2.02M | 0.38M | | -0.38M | 0.05M | 0.10M | 8.64M | 3.94M | 26.28M | 0.23M | 0.22M | 0.13M | 0.01M | 0.30M | 0.17M | | | | | | | | | 0.38M | 1.12M | | |
|
Deferred Taxes (Quarter)
|
| | 0.13M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Discontinued Operations (Quarter)
|
-0.22M | | | | -0.16M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Investment Securities (Quarter)
|
| | | | 0.00M | | | | 0.23M | 0.01M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 0.10M | -0.04M | | | | | -0.04M | 0.03M | | 0.02M | -0.01M | | | 0.07M | | | | | | | | | | | | | | | |
|
Non-cash Items (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 47.09M | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Operations (Quarter)
|
| | -0.15M | -0.09M | -0.07M | | -32.00 | 0.12M | -0.08M | -0.05M | -0.13M | -0.11M | -0.05M | -0.30M | -0.11M | -0.20M | -0.23M | -0.13M | -0.03M | -0.16M | -0.16M | -0.09M | -0.05M | -0.15M | -0.35M | -0.32M | -0.31M | -0.28M | -0.37M | -0.22M | -0.61M | -0.41M | -0.52M | -0.50M | -0.40M | -0.28M | -0.15M | -0.11M | -0.15M | -0.19M | -0.37M | -0.20M | -0.20M | -0.00M | -0.22M | -0.55M | -0.47M | -0.60M | -0.58M | -0.41M | -0.29M | -0.32M | -0.18M | -0.27M | -0.18M | -0.18M |
|
Amortizatization of Intangibles (Quarter)
|
| | 0.02M | 0.03M | 0.03M | | 0.03M | 0.03M | | 0.03M | 0.03M | | | | | | | | | | | | | | | | | | | | 0.20M | 0.05M | 0.26M | 0.00M | 0.04M | 0.11M | 0.38M | 0.60M | 0.00M | | | | | | | 0.01M | 0.01M | -0.02M | 0.03M | 346.00 | -346.00 | 582.00 | -582.00 | 4.00 | | |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 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)
|
| | | | | | | | | 0.01M | -0.01M | | | | | | -0.02M | -0.02M | 0.03M | | -0.11M | 0.13M | -0.06M | -0.13M | 0.16M | 0.00M | -0.01M | -0.00M | 0.01M | | | | 0.00M | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Inventory (Quarter)
|
| | | | | | | | | -0.02M | 0.04M | 252.00 | -0.02M | -0.03M | 0.01M | -0.42M | 0.43M | 0.00M | -0.30M | 0.05M | 0.22M | -0.00M | -0.03M | 0.01M | -0.05M | 0.02M | -0.01M | -0.01M | 0.00M | | -0.03M | -0.01M | -0.01M | 105.00 | 55.00 | 34.00 | 1.00 | -25.00 | 50.00 | -50.00 | | | | -0.04M | 0.00M | 0.00M | -0.00M | | 0.00M | | | | | | | |
|
Change in Account Payables (Quarter)
|
| | 0.04M | 0.03M | 0.07M | | 0.02M | -0.27M | 0.02M | 0.02M | 0.03M | -0.02M | -0.19M | -0.17M | -373.00 | 0.41M | -0.20M | -337.00 | 0.31M | -0.05M | -0.08M | -0.02M | 0.02M | -0.02M | 0.06M | -0.02M | -0.02M | 729.00 | -0.03M | -0.00M | | | | | | | | | | | | 0.14M | 0.01M | 0.00M | | 0.12M | 0.11M | -0.01M | | 0.05M | 0.05M | | | | | |
|
Change in Accured Expenses (Quarter)
|
| | -1.61M | 0.01M | 0.01M | | 0.02M | 0.03M | 0.02M | | | | | 0.12M | 0.03M | 0.04M | -0.18M | 0.01M | 0.00M | 0.00M | | -0.02M | 0.02M | 0.00M | 0.08M | | | 0.03M | 981.00 | -0.00M | -0.02M | 0.02M | 0.37M | 0.09M | 0.11M | -0.20M | 0.44M | -0.05M | 0.18M | 0.30M | 0.08M | 0.19M | 0.31M | -0.06M | 0.20M | 0.03M | -0.04M | -0.00M | -0.15M | -0.01M | 0.11M | 0.10M | -0.12M | 0.04M | 0.00M | 0.03M |
|
Other Working Capital Changes (Quarter)
|
| | 0.00M | -0.00M | 0.00M | 0.04M | | | | | | | | -218.00 | 654.00 | 218.00 | | | | | | | | | | | | | -0.05M | | 0.05M | | | -0.04M | 0.03M | | 0.01M | 0.01M | -0.01M | 0.01M | | | 0.01M | -0.03M | 0.01M | 0.01M | -0.02M | 0.02M | -0.01M | 0.01M | -0.02M | 0.01M | 0.00M | | | 0.00M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.01M | 0.01M | | | | | | | | | | | | | | | | | | | |
|
Change in Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.04M | | | | | | | | | | | | | | |
|
Cash from Investing Activities (Quarter)
|
| | | -0.00M | -0.00M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.09M | -0.01M | -0.01M | | | | | -0.04M | | | | | -0.00M | | | | | | | | | |
|
Other financing activities (Quarter)
|
| | -0.99M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 8.48M | | 26.17M | 0.23M | 0.22M | | | | | | | | 0.01M | | | | 0.01M | | | | |
|
Cash from Financing Activities (Quarter)
|
0.34M | | 0.13M | 0.10M | 0.17M | | | -0.13M | 0.08M | 0.06M | 0.12M | 0.11M | 0.05M | 0.34M | 0.06M | 0.21M | 0.23M | 0.14M | 0.02M | 0.16M | 0.19M | 0.08M | 0.04M | 0.21M | 0.48M | 0.29M | 0.48M | -0.76M | 1.11M | 0.20M | 1.11M | | 0.45M | 0.50M | 0.49M | 0.27M | 0.19M | 0.23M | | 0.33M | 0.24M | 0.25M | 0.18M | 0.09M | 0.14M | 0.57M | 0.58M | 0.55M | 0.60M | 0.39M | 0.23M | 0.34M | 0.31M | 0.11M | 0.18M | 0.19M |
|
Change in Cash (Quarter)
|
0.11M | | -0.03M | 0.00M | -0.00M | | -32.00 | 427.00 | -54.00 | -0.01M | 0.01M | -54.00 | 0.01M | 0.05M | -0.05M | 0.00M | -0.00M | 0.01M | -0.01M | -982.00 | 0.03M | -0.01M | -0.01M | 0.06M | 0.13M | -0.03M | 0.17M | -0.20M | -0.10M | -0.02M | 0.49M | -0.41M | -0.07M | -0.01M | 0.00M | -0.01M | 0.04M | 0.12M | -0.10M | 0.08M | -0.13M | 0.01M | -0.03M | 0.09M | -0.08M | 0.02M | 0.10M | -0.06M | 0.02M | -0.01M | -0.06M | 0.03M | 0.13M | -0.16M | -0.00M | 0.02M |
|
Beginning Cash Balance (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.10M | 0.06M | 0.34M | 0.16M | 0.01M | -0.46M | | | | 0.16M | | | | | | | | | | | | | | | |
|
Free Cash Flow (Quarter)
|
| | -0.15M | -0.09M | -0.07M | | -32.00 | 0.12M | -0.08M | -0.05M | -0.13M | -0.11M | -0.05M | -0.30M | -0.11M | -0.20M | -0.23M | -0.13M | -0.03M | -0.16M | -0.16M | -0.09M | -0.05M | -0.15M | -0.35M | -0.32M | -0.31M | -0.28M | -0.37M | -0.22M | -0.61M | -0.41M | -0.52M | -0.50M | -0.40M | -0.28M | -0.15M | -0.11M | -0.15M | -0.19M | -0.37M | -0.20M | -0.20M | -0.00M | -0.22M | -0.55M | -0.47M | -0.60M | -0.58M | -0.41M | -0.29M | -0.32M | -0.18M | -0.27M | -0.18M | -0.18M |
|
Net Cash Flow (Quarter)
|
0.34M | | -0.03M | 0.00M | 0.09M | | -32.00 | -592.00 | -54.00 | 0.01M | -0.01M | -54.00 | 0.01M | 0.05M | -0.05M | 0.00M | -0.01M | 0.01M | -0.01M | -982.00 | 0.03M | -0.01M | -0.01M | 0.06M | 0.13M | -0.03M | 0.17M | -1.04M | 0.74M | -0.02M | 0.49M | -0.41M | -0.07M | -0.01M | 0.00M | -0.01M | 0.04M | 0.12M | -0.15M | 0.14M | -0.13M | 0.01M | -0.03M | 0.09M | -0.08M | 0.02M | 0.10M | -0.06M | 0.02M | -0.01M | -0.06M | 0.03M | 0.13M | -0.16M | -0.00M | 0.02M |