|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.63M | -0.82M | -0.84M | | -1.22M | -1.36M | -2.16M | -0.06M | 0.07M | -0.55M | -0.53M | | -1.25M | 0.35M | -2.69M | -1.15M | -1.30M | -0.92M | -0.93M | -0.51M |
|
Depreciation and Depletion (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 41.00 | 0.00M | 0.00M | 0.00M | 0.01M | 0.03M | 0.05M | 0.10M | 0.08M | 0.10M | 0.10M | 0.10M | 0.11M | 0.07M | 0.07M | 0.06M | 0.05M | 0.06M | 0.06M | 0.06M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.18M | 0.10M | 0.10M | 0.09M | 0.07M | 0.23M | 0.07M | 0.14M | 0.07M | 0.01M | 0.03M | 0.03M | 0.20M | 0.11M | | 0.45M | -0.91M | 0.15M | 0.05M | 0.01M |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.01M | -0.01M | | 1.14M | 0.02M | 0.01M | | | | -0.07M | | 0.16M | 0.00M | -0.71M | | | 0.26M |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.13M | | | | | | | |
|
Non-cash Items (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.23M | | | | | | | | | | 0.04M | | | |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.06M | -0.24M | -0.30M | -0.55M | -0.50M | -0.60M | -0.39M | -0.54M | -0.12M | -0.35M | -0.48M | -0.54M | -0.73M | -0.50M | -0.50M | -1.58M | -0.82M | -0.78M | -0.94M | -0.89M |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00M | 0.01M | 0.01M | 557.00 | | | | | | | | | | | | | | | | |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.01M | 0.01M | 0.01M | 0.01M | 0.04M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.04M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.06M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.04M | -87.00 | 0.09M | -0.10M | 0.04M | 0.01M | 0.10M | -0.21M | 0.09M | 0.00M | -0.00M | 74.00 | 0.08M | 0.12M | 635.00 | -10.00 | -123.00 | | -0.18M | 0.46M |
|
Change in Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.08M | -0.01M | 462.00 | 0.02M | -0.03M | 0.02M | -148.00 | 0.13M | 0.00M | 0.10M | -0.04M | -241.00 | 0.01M | -0.00M | -446.00 | -854.00 | 1.00 |
|
Change in Account Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -721.00 | -2.00 | 4.00 | 0.02M | -0.01M | 0.04M | -0.00M | 0.05M | 0.02M | 0.00M | 0.11M | -0.12M | -0.01M | 0.02M | 0.32M | -0.37M | -0.00M | 0.00M | -1.00 |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.01M | 0.00M | 0.03M | -0.00M | 0.10M | 0.01M | 0.07M | 0.10M | 0.22M | -0.01M | -0.03M | 0.00M | -0.00M | -0.03M | 0.05M | -0.03M | 0.29M | -0.19M | -0.25M | 0.04M |
|
Change in Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.01M | 0.02M | -0.00M | -0.05M | -0.01M | 0.07M | -0.02M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.03M | 0.21M | 0.83M | 0.42M | 0.05M | 0.00M | 0.02M | | 0.00M | 0.02M | 25.00 | | | 3.00 | 17.00 | | | |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.24M | | | | | | | | | | | | | 980.00 | | | |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.91M | | -0.39M | 0.08M | -1.04M | -0.42M | -0.02M | 0.08M | -0.02M | | -0.00M | -0.02M | -2.00M | 1.35M | 0.03M | 1.30M | 0.50M | 0.50M | -0.22M | 1.00M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.03M | -0.08M | 0.08M | 1.01M | -0.01M | 1.31M | 0.08M | 0.19M | 0.05M | 1.40M | 0.24M | 0.04M | 2.45M | 0.00M | 0.24M | 0.09M | 0.65M | 0.45M | 2.00M | |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.10M | 0.01M | -0.01M | 0.01M | 0.25M | | | | | 0.00M | -0.09M | 0.15M | -0.01M | -0.01M | -588.00 | -0.00M | 0.00M | -0.02M | 0.01M | -0.01M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.09M | -0.32M | -0.62M | 0.55M | -1.30M | 0.33M | -0.38M | -0.12M | -0.04M | 1.05M | -0.23M | -0.51M | -0.22M | 0.85M | -0.24M | -0.20M | 0.33M | 0.15M | 0.85M | 0.10M |
|
Beginning Cash Balance (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.08M | | | | | | | | | | | | | | | | | | |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.06M | -0.24M | -0.33M | -0.76M | -1.33M | -1.02M | -0.44M | -0.55M | -0.15M | -0.35M | -0.48M | -0.55M | -0.73M | -0.50M | -0.50M | -1.58M | -0.82M | -0.78M | -0.94M | -0.89M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.19M | -0.32M | -0.61M | 0.53M | -1.55M | 0.29M | -0.33M | -0.28M | -0.10M | 1.05M | -0.23M | -0.51M | -0.28M | 0.85M | -0.23M | -0.20M | 0.33M | 0.17M | 0.84M | 0.11M |