|
Net Income (Quarter)
|
-0.59M | -0.44M | -0.35M | -0.42M | -1.11M | -1.61M | -1.50M | -2.61M | -3.27M | -6.96M | -4.25M | 12.27M |
|
Depreciation and Depletion (Quarter)
|
381.00 | 381.00 | 645.00 | 0.00M | 171.00 | | | 513.00 | 171.00 | 171.00 | 0.00M | 0.03M |
|
Share-based Compensation (Quarter)
|
| -0.60M | | 0.60M | 0.06M | 0.30M | | 1.50M | 1.91M | 5.51M | 2.10M | 6.10M |
|
Gains from Sales and Divestitures (Quarter)
|
| | | | | | | 0.15M | 0.23M | 0.64M | 0.05M | 1.38M |
|
Gains from Investment Securities (Quarter)
|
| | | | 0.06M | 0.06M | 0.69M | 2.08M | | 0.64M | 0.99M | 0.99M |
|
Non-cash Items (Quarter)
|
| | | | | 0.03M | 0.10M | 5.14M | 1.70M | 0.10M | 0.10M | 0.08M |
|
Cash from Operations (Quarter)
|
-0.54M | -0.48M | -0.36M | -0.39M | -1.20M | -0.99M | -0.54M | -1.28M | -1.19M | -2.67M | -7.53M | -9.78M |
|
Depreciation & Amortization (CF) (Quarter)
|
381.00 | 381.00 | 645.00 | 0.00M | 171.00 | 171.00 | 171.00 | 0.07M | 0.02M | 0.02M | 0.02M | 0.08M |
|
Change in Receivables (Quarter)
|
| | | | -0.00M | -0.00M | 0.08M | -0.01M | -0.02M | 0.13M | 0.00M | 1.48M |
|
Change in Inventory (Quarter)
|
| | | | -0.15M | -0.00M | -0.18M | -0.12M | -0.12M | 0.39M | 1.47M | 2.20M |
|
Change in Accured Expenses (Quarter)
|
0.11M | -0.14M | -0.02M | 0.03M | 0.06M | 0.32M | -0.20M | -0.10M | 0.19M | -0.25M | 1.20M | -0.88M |
|
Other Working Capital Changes (Quarter)
|
| -0.02M | 0.02M | | 0.38M | -0.12M | -0.29M | 0.12M | -0.07M | 0.48M | 5.61M | 2.83M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | 1.29M | 0.51M |
|
Acquisitions (Quarter)
|
| | | | 0.85M | -75.00 | | | | | -0.09M | |
|
Cash from Investing Activities (Quarter)
|
| | -0.00M | | -0.85M | 75.00 | | | | -0.26M | -12.19M | -24.63M |
|
Other financing activities (Quarter)
|
| 0.22M | 0.15M | 0.05M | 0.64M | | | 0.22M | | -46.00 | -15.00 | 2.17M |
|
Cash from Financing Activities (Quarter)
|
| -0.22M | -0.15M | -0.05M | 4.36M | | | 3.35M | 2.44M | 36.86M | 45.08M | 73.39M |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | 0.00M |
|
Change in Cash (Quarter)
|
-0.54M | -0.70M | -0.52M | -0.44M | 2.31M | -0.99M | -0.54M | 2.07M | 1.24M | 33.93M | 25.35M | 38.97M |
|
Free Cash Flow (Quarter)
|
-0.54M | -0.48M | -0.36M | -0.39M | -1.20M | -0.99M | -0.54M | -1.28M | -1.19M | -2.67M | -8.82M | -10.29M |
|
Net Cash Flow (Quarter)
|
-0.54M | -0.70M | -0.52M | -0.44M | 2.31M | -0.99M | -0.54M | 2.07M | 1.24M | 33.93M | 25.35M | 38.97M |