|
Net Income (Quarter)
|
-7.71M | -2.01M | -2.61M | -25.32M | -0.87M | -0.46M | -0.39M | -28.08M | -0.56M | -0.36M | -1.88M | -35.83M | -3.50M | -9.57M | -1.59M | | -7.19M | -41.06M | -2.03M | 0.71M | -0.16M | -0.24M | -0.26M | -0.28M | -0.18M | -0.15M | -0.12M | -0.14M |
|
Share-based Compensation (Quarter)
|
6.61M | 0.25M | 7.93M | 7.94M | 0.27M | 8.20M | 2.12M | 8.20M | | 2.12M | 8.20M | 12.31M | 2.11M | 23.17M | 0.97M | | 6.54M | 5.22M | 0.48M | -1.63M | | | | | | | | |
|
Gains from Investment Securities (Quarter)
|
| 0.33M | 0.33M | -0.33M | | 11.24M | 0.33M | 0.33M | | 0.33M | 0.33M | 0.33M | | 0.33M | | | | | | | | | | | | | | |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | 0.81M | 0.21M | | | | | | | | |
|
Non-cash Items (Quarter)
|
| | | | | 11.24M | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Operations (Quarter)
|
-0.09M | -6.56M | -7.07M | -7.37M | -0.16M | -7.65M | -7.72M | -7.73M | -0.14M | -8.06M | -8.25M | -8.38M | -0.57M | -9.07M | 0.60M | | -0.25M | -0.22M | -0.14M | -0.07M | -0.18M | -0.04M | -0.08M | -0.06M | -0.05M | -0.07M | -0.01M | -0.02M |
|
Amortizatization of Intangibles (Quarter)
|
0.31M | 1.71M | 2.46M | 2.93M | 0.23M | 3.20M | 3.21M | 3.21M | | 3.21M | 3.21M | 3.21M | | 3.21M | | | | | | | | | | | | | | |
|
Amortization of Deferred Charges (Quarter)
|
0.00M | 0.02M | 0.03M | 0.49M | 275.00 | 0.49M | 0.49M | 0.03M | | 0.49M | 0.49M | 0.49M | | 0.03M | | | 0.03M | 0.05M | 0.13M | 0.03M | 0.02M | 0.02M | 0.14M | 0.07M | 0.07M | 0.01M | 0.01M | 0.01M |
|
Depreciation & Amortization (CF) (Quarter)
|
0.02M | 0.01M | 0.33M | 0.33M | | | | 0.33M | | | | 0.33M | 0.00M | 0.00M | 0.00M | | 0.00M | | | | | | | | | | | |
|
Change in Account Payables (Quarter)
|
0.11M | 0.37M | 0.44M | 0.50M | -0.03M | 0.49M | 0.51M | 0.53M | 0.12M | 0.71M | 0.82M | 0.84M | 0.23M | 1.48M | 1.08M | | 0.26M | -0.24M | -0.02M | 0.65M | -0.07M | 0.07M | | 0.15M | -0.01M | 0.03M | 0.02M | 0.18M |
|
Change in Accured Expenses (Quarter)
|
0.32M | 2.00M | 2.29M | 2.87M | 0.25M | 3.40M | 3.64M | 4.07M | 0.27M | 4.46M | 4.86M | 4.84M | -0.31M | 4.81M | -0.04M | | 0.09M | 0.11M | -0.04M | 0.01M | 0.01M | 0.04M | | 0.10M | 0.06M | 0.09M | 0.09M | -0.27M |
|
Other Working Capital Changes (Quarter)
|
0.05M | 0.03M | -0.02M | -0.02M | | 0.07M | 0.03M | 0.01M | | 0.07M | 0.07M | 0.07M | 0.02M | 0.06M | -0.03M | | | -0.04M | 0.03M | 0.01M | -0.01M | 0.03M | -0.03M | 0.01M | -0.01M | -0.04M | 0.04M | -0.06M |
|
Capital Expenditures (Quarter)
|
0.96M | 0.01M | | 0.19M | | 0.19M | 1.02M | 0.19M | | 1.02M | 0.21M | 0.07M | 0.18M | 1.02M | 0.33M | | 0.17M | -0.13M | | | | | | | | | | |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | 0.06M | | | | | | | |
|
Cash from Investing Activities (Quarter)
|
-0.96M | -1.11M | -1.15M | -1.21M | | -1.21M | -1.21M | -1.21M | | -1.21M | -1.23M | -1.29M | -0.18M | -2.45M | -2.03M | | -0.17M | 0.13M | | | 0.06M | | | | | | | |
|
Other financing activities (Quarter)
|
0.01M | 0.04M | 0.04M | 0.04M | | 0.04M | 0.04M | 0.04M | | 0.04M | 0.04M | 0.04M | | 0.04M | | | | | | | | | | | | | | |
|
Cash from Financing Activities (Quarter)
|
1.15M | 8.00M | 8.24M | 8.58M | 0.16M | 8.89M | 8.93M | 8.93M | 0.16M | 9.27M | 9.48M | 9.82M | 0.71M | 11.62M | 1.33M | | 0.39M | 0.09M | 0.15M | 0.07M | 0.16M | | 0.08M | 0.07M | 0.09M | 0.04M | 0.01M | 0.02M |
|
Change in Cash (Quarter)
|
0.10M | 0.23M | -0.30M | 620.00 | 0.00M | 0.04M | 0.01M | 94.00 | 0.02M | -0.01M | 0.00M | | -0.04M | 0.11M | -0.10M | 0.03M | -0.03M | -0.01M | 0.01M | -0.00M | 0.04M | -0.04M | -0.00M | 291.00 | 0.03M | -0.03M | -335.00 | -0.00M |
|
Free Cash Flow (Quarter)
|
-1.05M | -6.57M | -7.07M | -7.56M | -0.16M | -7.83M | -8.74M | -7.91M | -0.14M | -9.08M | -8.46M | -8.45M | -0.75M | -10.09M | 0.27M | | -0.42M | -0.10M | -0.14M | -0.07M | -0.18M | -0.04M | -0.08M | -0.06M | -0.05M | -0.07M | -0.01M | -0.02M |
|
Net Cash Flow (Quarter)
|
0.10M | 0.33M | 0.02M | 620.00 | 0.00M | 0.04M | 0.01M | 94.00 | 0.02M | 0.01M | 0.00M | 0.14M | -0.04M | 0.11M | -0.10M | | -0.03M | -0.01M | 0.01M | -0.00M | 0.04M | -0.04M | -0.00M | 291.00 | 0.03M | -0.03M | -385.00 | -0.00M |