|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | -5.89M | -21.94M | -4.15M | -2.87M | -15.01M | -2.86M | -6.20M | -5.65M | -8.04M | -3.67M | -9.11M | -11.13M | -22.32M | -10.13M | -15.64M | -11.90M | | -10.19M | -9.56M | -34.07M |
|
Depreciation and Depletion (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.02M | 0.03M | 0.03M | 0.04M | 0.04M | 0.04M | 1.58M | 1.26M | 1.25M | 1.23M | | 1.31M | 1.47M | 1.53M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.06M | 0.12M | 1.68M | 16.29M | -16.85M | 0.10M | 3.43M | 2.56M | 3.72M | 3.37M | 4.26M | 4.09M | -11.92M | 2.42M | 6.33M | 3.32M | | 2.28M | 3.25M | 27.61M |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.70M | | | | | | | | | | | | | | | | | | |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.19M | | | | | | | | | | | | | | 0.47M | | 0.32M | 0.04M | 0.34M |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | -2.52M | -2.60M | -1.74M | -2.92M | -2.92M | -4.04M | -3.33M | -3.45M | -2.55M | -4.76M | -2.66M | -5.01M | -4.31M | -5.55M | -7.26M | -10.28M | -5.80M | -7.14M | -9.76M | -2.70M |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.01M | | | | | | | | | 0.28M | 1.58M | 1.15M | | 1.17M | 0.73M | 0.89M | | 0.31M | | |
|
Amortization of Deferred Charges (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.02M | | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | | 0.03M | 0.03M | 0.03M |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.02M | 0.03M | 0.03M | 0.04M | 0.04M | 0.04M | 1.58M | 1.20M | 1.20M | 1.20M | | 1.30M | 1.50M | 1.50M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.05M | 0.15M | 0.72M | | -1.60M | 2.97M | 3.61M |
|
Change in Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.25M | 0.24M | 0.01M | -0.47M | 0.10M | 2.71M | 0.15M | | 0.02M | 0.22M | 0.90M |
|
Change in Account Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.44M | 0.61M | 0.72M | -1.07M | 0.43M | -1.76M | -0.42M | 0.52M | 1.81M | 0.39M | 2.12M | -1.53M | 4.34M | -1.45M | -0.60M | -2.59M | | -0.28M | -1.44M | 2.59M |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.50M | 0.04M | -1.43M | | | | | | -0.24M | 0.56M | | | -1.17M | -0.12M | 1.28M | | 2.14M | 0.68M | -3.15M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.53M | 3.41M | -1.24M | | 10.70M | 0.08M | 7.93M | -1.93M | 0.68M | 0.10M | 0.20M | 11.42M | 16.43M | 0.86M | 0.65M | 0.49M | | 0.71M | 0.98M | -0.37M |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | -5.36M | -5.58M | -1.64M | -3.75M | -4.10M | -4.08M | -6.10M | -7.83M | -18.71M | -7.27M | -3.60M | -0.50M | -1.61M | -0.86M | -0.65M | -0.49M | | -0.71M | -1.48M | -7.54M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.02M | 0.32M | | 0.60M | 3.07M | | | | | 2.38M | -2.34M | 25.71M | 12.32M | | | | | 4.40M | 5.58M | |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | 13.77M | 41.25M | | 0.47M | -0.31M | | | | 11.00M | 15.09M | 8.52M | 3.86M | 6.92M | 5.18M | 22.76M | -2.00M | | 26.30M | 29.06M | |
|
Net Equity Issued and Repurchased (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | 12.99M | 43.09M | | -2.16M | -1.83M | | | 6.86M | 5.00M | | | | | 6.88M | 0.70M | | | 22.23M | 23.28M | |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.05M | 0.02M | 0.01M | | | | | | | | | | | | | | | | | |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.89M | 33.06M | -3.38M | -6.20M | -7.33M | -8.12M | -9.43M | 1.14M | -10.26M | 3.06M | 2.27M | -1.65M | 1.01M | -1.23M | 14.85M | -12.77M | | 18.45M | 17.77M | -10.21M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | -7.05M | -6.01M | -0.50M | -2.92M | -13.62M | -4.12M | -11.26M | -1.52M | -3.23M | -4.86M | -2.86M | -16.43M | -20.74M | -6.42M | -7.91M | -10.77M | -5.80M | -7.85M | -10.74M | -2.33M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.89M | 33.06M | -3.38M | -6.20M | -7.33M | -8.12M | -9.43M | -11.28M | -10.26M | 3.06M | 2.27M | -1.65M | 1.01M | -1.23M | 14.85M | -12.77M | -5.80M | 18.45M | 17.82M | -10.24M |