|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.24M | -0.51M | -1.73M | -1.24M | -1.32M | -1.31M | -1.15M | -1.90M | -1.42M | -0.67M | -0.67M | -0.86M | -1.74M | -2.52M | -0.83M | -1.27M | -0.72M | -1.61M | -87.67M | -36.82M |
|
Depreciation and Depletion (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.42M | 0.26M | 0.12M | 0.64M | 0.53M | -0.25M | 0.67M | 0.25M | 0.06M | 7.09M | 0.11M | 0.22M | 0.08M | | 0.19M | 0.01M | 1.50M | 0.05M | 32.09M |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.39M | |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.26M | -0.19M | -0.46M | -0.79M | -1.25M | -1.45M | -0.79M | -1.25M | -1.47M | -0.48M | 0.03M | -0.35M | -0.69M | -0.68M | -0.35M | -1.34M | -0.96M | -0.51M | -10.55M | -7.17M |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Amortization of Deferred Charges (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.01M | | | | | | | | | | | | | | | 0.08M | 0.08M | 0.08M | 0.08M | 0.02M |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.01M | 0.00M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | | 0.00M | 0.00M | 628.00 | 0.09M | |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.02M | -0.01M | 0.00M | -0.01M | 0.01M | 0.03M | 0.01M | 0.16M | 0.07M | -0.21M | -0.06M | -0.00M | -717.00 | -0.01M | | -0.01M | 0.01M | 0.01M | 0.52M | 0.64M |
|
Change in Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00M | 601.00 | -0.01M | 495.00 | 0.00M | | 89.00 | | | -0.01M | | | | | | | | | | |
|
Change in Account Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.07M | 0.09M | 0.05M | 0.12M | 0.11M | -0.07M | -0.01M | 0.24M | -0.21M | 0.07M | 0.02M | 0.14M | 0.29M | 0.47M | 0.13M | 0.15M | -0.37M | -0.12M | | |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.00M | 90.00 | 248.00 | | | | -0.00M | | | | | | 0.40M | 1.04M | 0.52M | -0.52M | | | -0.17M | 0.38M |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.02M | 0.01M | 0.00M | | 0.03M | 0.03M | 0.00M | | | -278.00 | | | | | | | | | 0.00M | 0.02M |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 9.77M | 4.98M | 10.77M | 4.48M | 1.97M | 6.04M | 1.68M | 4.87M | 0.01M | 0.01M | 0.01M | | | | | | |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.02M | -0.01M | -8.01M | -0.09M | 1.05M | 1.92M | 1.52M | 1.08M | 1.51M | 0.68M | -0.00M | 0.00M | 0.00M | -1.10M | | | | | 0.40M | -8.46M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.10M | | | | | | | |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.21M | -0.01M | 10.47M | -0.90M | -0.12M | -0.16M | -0.94M | -0.01M | -0.02M | -0.01M | -0.02M | -0.01M | 1.27M | 1.37M | 0.84M | 0.87M | 1.01M | 0.46M | 57.38M | 87.94M |
|
Net Equity Issued and Repurchased (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.01M | 10.52M | | | | | | | | | | | | 0.88M | | 1.12M | -0.96M | 2.60M | 95.51M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.49M | -0.21M | 2.01M | -1.77M | -0.32M | 0.31M | -0.22M | -0.18M | 0.02M | 0.19M | 0.01M | -0.36M | 0.58M | -0.41M | 0.49M | -0.47M | 0.06M | -0.05M | 47.22M | 72.31M |
|
Beginning Cash Balance (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.28M | -0.19M | -0.46M | -0.79M | -1.28M | -1.49M | -0.79M | -1.25M | -1.47M | -0.48M | 0.03M | -0.35M | -0.69M | -0.68M | -0.35M | -1.34M | -0.96M | -0.51M | -10.55M | -7.19M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.49M | -0.21M | 2.01M | -1.77M | -0.32M | 0.31M | -0.22M | -0.18M | 0.02M | 0.19M | 0.01M | -0.36M | 0.58M | -0.41M | 0.49M | -0.47M | 0.06M | -0.05M | 47.22M | 72.31M |