|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | -12.37M | -14.55M | -28.95M | -13.22M | -16.30M | -12.54M | -12.35M | 8.07M | -5.79M | -2.04M | -8.11M | -12.83M | -2.75M | -11.51M | -17.05M | -22.93M | -13.55M | -15.45M | -31.86M | -8.06M |
|
Depreciation and Depletion (Quarter)
|
| | | | | | | | | | | | | | | | 0.73M | 0.72M | 0.72M | 0.71M | 0.66M | 0.56M | 0.34M | 0.29M | 0.25M | 0.22M | 0.39M | 0.17M | 0.17M | 0.16M | 0.15M | 0.14M | 0.14M | 0.14M | 0.13M | 0.11M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | 1.72M | 1.90M | 1.69M | 0.91M | 2.22M | 0.54M | 0.71M | 0.34M | 0.63M | 0.77M | 0.94M | 1.58M | 1.54M | 1.58M | 2.40M | 1.59M | 1.88M | 2.78M | 1.38M | 2.32M |
|
Gains from Sales and Divestitures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | 0.17M | 0.01M | 0.00M | 0.10M | 0.06M | -0.16M | 0.05M | 0.01M | 0.00M | -0.01M | | 0.89M | 0.01M | 0.20M | 0.00M | -0.05M | 0.05M | 0.79M | -0.79M | 0.33M |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-cash Items (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | -1.76M | -9.06M | -8.06M | -14.48M | -6.56M | 2.81M | 8.42M | 8.82M | -7.91M | -2.35M | -4.94M | -10.38M | -7.01M | -11.88M | -6.49M | -23.40M | -7.91M | -12.65M | -8.47M | -14.81M |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Amortization of Deferred Charges (Quarter)
|
| | | | | | | | | | | | | | | | 1.17M | 1.17M | 0.13M | 0.04M | 0.00M | 0.00M | 0.06M | 0.06M | 0.00M | 0.00M | 1.80M | 2.67M | 2.67M | 2.67M | -7.78M | 2.75M | 2.75M | -5.32M | 0.06M | 0.06M |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | 0.74M | 0.74M | 0.73M | 0.73M | 0.67M | 0.60M | 0.40M | 0.33M | 0.29M | 0.26M | 0.47M | 0.21M | 0.20M | 0.16M | 0.15M | 0.14M | 0.14M | 0.14M | 0.13M | 0.11M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | 2.02M | 1.33M | -1.37M | 7.68M | -0.73M | -8.21M | -6.09M | 2.22M | 2.51M | -1.55M | -0.10M | -0.15M | -2.34M | 3.71M | -2.32M | 3.13M | 1.35M | -0.06M | 5.96M | -10.90M |
|
Change in Inventory (Quarter)
|
| | | | | | | | | | | | | | | | 0.04M | 0.02M | 1.18M | 0.59M | 0.38M | 1.72M | -0.94M | 1.20M | -1.03M | 1.13M | -0.31M | 0.96M | -0.77M | 0.06M | -0.98M | 1.15M | 0.93M | -0.24M | -1.71M | 1.90M |
|
Change in Account Payables (Quarter)
|
| | | | | | | | | | | | | | | | 1.41M | -1.89M | 2.10M | 0.18M | 0.39M | 2.18M | -1.12M | 2.49M | -1.75M | -0.69M | -1.07M | 1.28M | -3.01M | 1.88M | 2.64M | 1.91M | -0.32M | -1.31M | 19.25M | -17.97M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | -0.47M | 0.93M | 1.20M | -3.96M | 1.94M | -0.34M | -0.03M | -3.47M | -1.17M | 1.17M | 0.95M | -1.87M | 0.13M | -0.66M | 0.92M | -2.78M | 0.60M | 0.12M | 5.09M | -2.80M |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | -3.07M | 6.29M | -5.01M | 0.23M | 6.97M | 3.31M | 14.53M | 4.87M | -0.69M | -5.40M | -0.07M | 0.25M | -2.12M | 0.79M | -11.76M | -0.26M | 0.23M | -1.23M | -0.27M | -0.27M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | 0.19M | 0.08M | 0.53M | 0.10M | 0.68M | 0.22M | 0.03M | 0.00M | 0.83M | 0.15M | 0.02M | 0.03M | -0.03M | 0.14M | 0.01M | 0.14M | -0.05M | 0.39M | 0.09M | 0.05M |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | -0.19M | -0.08M | -0.53M | -0.10M | -0.68M | -1.72M | -0.03M | -0.00M | -0.83M | -0.15M | -0.02M | -0.03M | -0.04M | -0.08M | -0.01M | -0.14M | -0.11M | -0.23M | -0.09M | -0.05M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | 9.09M | 3.46M | 0.01M | -7.91M | 0.01M | 0.01M | 0.01M | -0.02M | 0.01M | 0.01M | 0.01M | | |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | 8.69M | 6.08M | 5.45M | 1.30M | 10.20M | -0.14M | 0.23M | -9.21M | 4.29M | 4.98M | 3.91M | 81.74M | 1.71M | -0.02M | 0.16M | 20.65M | -0.10M | 81.41M | 0.66M | 4.42M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | 6.74M | -3.07M | -3.14M | -13.29M | 2.96M | 0.95M | 8.62M | -0.39M | -4.45M | 2.48M | -1.04M | 71.33M | -5.33M | -11.98M | -6.35M | -2.89M | -8.12M | 68.53M | -7.89M | -10.44M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | -1.95M | -9.15M | -8.59M | -14.59M | -7.24M | 2.59M | 8.39M | 8.81M | -8.73M | -2.50M | -4.96M | -10.41M | -6.98M | -12.02M | -6.50M | -23.54M | -7.86M | -13.04M | -8.55M | -14.86M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | 6.74M | -3.07M | -3.14M | -13.29M | 2.96M | 0.95M | 8.62M | -0.39M | -4.45M | 2.48M | -1.04M | 71.33M | -5.33M | -11.98M | -6.35M | -2.89M | -8.12M | 68.53M | -7.89M | -10.44M |