|
Net Income (Quarter)
|
-5.41M | -13.57M | -13.01M | -17.80M | -22.00M | -21.63M | -21.39M | 1.97M | -8.36M | 8.71M | -9.80M | -1.50M | -9.34M | -11.88M | -6.28M | -6.09M |
|
Depreciation and Depletion (Quarter)
|
0.20M | 0.20M | 0.20M | 0.20M | 0.20M | 0.20M | 0.15M | 0.40M | 0.20M | 0.20M | 0.20M | 0.20M | 0.30M | 0.30M | 0.20M | 0.20M |
|
Share-based Compensation (Quarter)
|
0.09M | 0.09M | 0.18M | 0.41M | 0.40M | 5.54M | 2.01M | 0.55M | 0.81M | 0.86M | 0.84M | 0.90M | 1.02M | 0.53M | 0.70M | 1.00M |
|
Gains from Investment Securities (Quarter)
|
| -0.07M | | | 0.20M | -3.87M | | | | | | | | | | |
|
Asset Writedowns and Impairment (Quarter)
|
| | | 1.00M | -0.53M | 4.48M | -3.55M | 0.21M | 0.16M | 0.68M | 0.37M | 0.07M | 0.37M | 1.34M | -0.57M | 0.43M |
|
Cash from Operations (Quarter)
|
| -10.13M | -15.74M | -10.30M | -9.72M | -23.08M | -20.90M | -8.60M | -9.00M | -11.43M | -13.27M | -9.47M | -7.63M | -6.53M | -5.32M | -3.22M |
|
Amortization of Deferred Charges (Quarter)
|
| 0.21M | 0.36M | 0.32M | 0.46M | 0.34M | 0.97M | 0.32M | 1.04M | 0.11M | | | | | | |
|
Depreciation & Amortization (CF) (Quarter)
|
0.21M | 0.23M | 0.24M | 0.24M | 0.15M | 0.16M | 0.19M | 0.37M | 0.20M | 0.21M | 0.22M | 0.20M | 0.35M | 0.27M | 0.17M | 0.17M |
|
Change in Receivables (Quarter)
|
| 1.68M | 8.99M | 0.43M | -1.36M | 4.81M | -2.56M | -1.67M | -2.74M | -2.79M | -1.78M | 0.88M | -2.25M | -0.86M | 1.39M | -0.36M |
|
Change in Inventory (Quarter)
|
| 0.81M | -0.45M | 0.45M | 1.02M | -0.57M | 2.81M | -0.33M | -0.68M | 0.46M | 0.01M | -0.02M | 0.84M | -0.05M | -0.28M | -0.18M |
|
Change in Account Payables (Quarter)
|
| 0.93M | 0.27M | 5.35M | -0.33M | -1.53M | 1.17M | 1.55M | -4.05M | 1.93M | -3.35M | -2.41M | -0.48M | -0.92M | 0.67M | -0.35M |
|
Change in Accured Expenses (Quarter)
|
| 3.61M | 2.48M | -0.45M | 3.61M | 1.72M | -3.82M | -0.99M | -0.72M | -6.06M | 3.70M | -1.47M | -2.76M | 1.14M | -1.96M | -1.36M |
|
Other Working Capital Changes (Quarter)
|
| -0.95M | -0.20M | -0.04M | -0.60M | 0.23M | 0.12M | -0.24M | -0.47M | -0.03M | -0.17M | -0.15M | -0.01M | -0.33M | -0.32M | -0.17M |
|
Capital Expenditures (Quarter)
|
| -0.16M | 0.46M | 0.28M | -0.11M | 0.10M | 1.34M | 0.10M | -0.07M | 0.58M | | | | | | |
|
Cash from Investing Activities (Quarter)
|
| 0.16M | -0.46M | -0.28M | -0.13M | -0.80M | -0.40M | -0.10M | -0.43M | -0.07M | | | | | | |
|
Other financing activities (Quarter)
|
| | | | | 1.85M | | | | 16.89M | -15.66M | | | -0.09M | | 2.87M |
|
Cash from Financing Activities (Quarter)
|
| 9.79M | 14.64M | 12.87M | 4.64M | 98.89M | -20.41M | 0.39M | -1.06M | 20.93M | -0.05M | 14.50M | -0.07M | -0.06M | 4.60M | 2.87M |
|
Net Equity Issued and Repurchased (Quarter)
|
| | | | | | | 0.38M | | | | 14.50M | | | | |
|
Change in Cash (Quarter)
|
| -0.18M | -1.54M | 2.27M | -5.19M | 74.99M | -41.68M | -8.35M | -10.42M | 9.40M | -13.33M | 5.03M | -7.68M | -6.60M | -0.72M | -0.35M |
|
Free Cash Flow (Quarter)
|
| -9.97M | -16.20M | -10.58M | -9.61M | -23.19M | -22.24M | -8.70M | -8.93M | -12.01M | -13.27M | -9.47M | -7.63M | -6.53M | -5.32M | -3.22M |
|
Net Cash Flow (Quarter)
|
| -0.18M | -1.56M | 2.29M | -5.21M | 75.00M | -41.71M | -8.32M | -10.49M | 9.44M | -13.33M | 5.03M | -7.70M | -6.58M | -0.72M | -0.35M |