|
Net Income
|
-1.46M | 8.45M | -10.04M | 4.10M | -36.49M | -15.04M | -13.94M | -14.73M | -20.47M | -18.41M | -12.64M | -16.53M | -2.33M | -16.55M | -20.37M | -14.67M | -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 |
|
Depreciation and Depletion
|
| | | 0.94M | 0.77M | 0.73M | 0.75M | 0.74M | 0.71M | 0.69M | 0.71M | 0.71M | 0.70M | 0.71M | 1.26M | 0.74M | 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 |
|
Share-based Compensation
|
| | | | 27.30M | 1.24M | 1.40M | 1.52M | 1.81M | 1.87M | 1.87M | 1.86M | 1.76M | 1.43M | 1.53M | 1.51M | 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 |
|
Gains from Sales and Divestitures
|
| | | | | 0.03M | 0.06M | 0.03M | 0.06M | 0.10M | 0.12M | 0.03M | 0.06M | 0.06M | 0.06M | | | | | | | | | | | | | | | | | | | |
|
Gains from Investment Securities
|
0.42M | | 0.81M | -0.70M | 1.86M | 4.12M | 0.12M | 2.61M | | | 0.10M | 0.04M | 0.10M | -0.04M | -0.28M | -0.17M | 0.29M | 0.12M | 0.05M | 0.10M | 0.06M | -0.22M | 0.11M | 0.26M | 0.01M | -0.03M | -0.04M | 1.00M | -0.10M | 0.20M | 0.00M | 1.52M | -0.80M | 0.07M |
|
Asset Writedowns and Impairment
|
| | | | | 0.04M | -0.02M | 0.01M | 0.02M | 0.01M | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-cash Items
|
| | | | | | 0.09M | 12.38M | 0.22M | 0.34M | 0.40M | 0.67M | 0.84M | 1.01M | 1.24M | 1.59M | | | | | | | | | | | | | | | | | | |
|
Cash from Operations
|
| 15.63M | -7.41M | 0.79M | 0.51M | -11.47M | -2.81M | -17.68M | -17.17M | -14.79M | -10.57M | -13.64M | -10.00M | -8.31M | -13.51M | -14.10M | -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 |
|
Amortizatization of Intangibles
|
| 0.03M | 0.03M | 0.03M | 0.01M | 0.01M | 0.03M | 0.03M | 0.01M | 0.01M | | | | | | | | | | | | | | | | | | | | | | | | |
|
Amortization of Deferred Charges
|
0.46M | 0.47M | 0.47M | 0.46M | 0.47M | 0.37M | 0.40M | 0.53M | 0.39M | 0.56M | 0.59M | 0.58M | 0.58M | 0.59M | 0.83M | 1.18M | 1.20M | 1.22M | 0.13M | 0.04M | 0.07M | 0.05M | 0.06M | 0.22M | | | 1.75M | 2.67M | 2.67M | 2.67M | 2.70M | 2.75M | 2.75M | 2.75M |
|
Depreciation & Amortization (CF)
|
0.92M | 0.94M | 0.95M | 0.94M | 0.94M | 0.73M | 0.80M | 0.78M | 0.76M | 0.74M | 0.62M | 0.89M | 0.80M | 0.65M | 1.11M | 0.76M | 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 |
|
Change in Receivables
|
| -0.55M | -0.94M | 3.30M | -2.82M | 0.81M | -0.88M | 0.96M | 2.72M | 0.20M | 2.93M | -3.74M | 3.38M | -4.73M | -1.09M | 3.37M | 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 |
|
Change in Inventory
|
| 0.01M | -0.35M | -0.17M | 0.50M | 0.14M | 0.96M | -0.30M | -0.49M | -0.52M | -1.26M | 0.23M | 0.09M | 0.07M | -0.78M | 0.34M | 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 |
|
Change in Account Payables
|
| | | | | | | | | | | -1.91M | -1.48M | 0.20M | -2.00M | -0.40M | 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 |
|
Change in Accured Expenses
|
| 4.60M | -3.22M | -0.72M | 4.31M | -0.84M | -2.47M | -3.31M | 1.48M | -3.80M | 6.38M | -1.67M | 0.82M | 1.47M | 2.36M | -2.50M | -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 |
|
Capital Expenditures
|
| 0.43M | 0.09M | 0.26M | 0.63M | 0.45M | 0.49M | 0.38M | 0.11M | 0.09M | 0.09M | 0.13M | 0.11M | 0.04M | 0.24M | 0.10M | 0.19M | 0.08M | 0.53M | 0.10M | 0.68M | 0.22M | 0.03M | 0.00M | 0.83M | 0.15M | 0.02M | 0.03M | 0.04M | 0.08M | 0.01M | 0.14M | 0.11M | 0.23M |
|
Cash from Investing Activities
|
| -0.43M | -0.09M | -0.26M | -0.63M | -0.45M | -0.49M | -0.38M | -0.11M | -0.09M | -0.09M | -0.13M | -0.11M | -0.04M | -0.24M | -0.10M | -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 |
|
Other financing activities
|
| 0.04M | 0.57M | 1.42M | 0.11M | 3.17M | 0.07M | | | 3.92M | 0.03M | | | | 2.91M | | | | | | | | | 9.09M | 3.46M | 0.01M | -7.91M | 0.01M | 0.01M | 0.01M | -0.02M | 0.01M | 0.01M | 0.01M |
|
Long-Term Debt Issuances
|
| | | | | | | | | | | | | | 50.00M | | | | | | | | | | | | | | | | | | | |
|
Long-Term Debt Repayments
|
| | | | | | | | | 49.45M | | | | | 22.50M | | | | | | | | | 9.09M | | | | | | | | | | |
|
Shares Issued
|
| | | | | | 0.12M | | | | 39.20M | | 0.06M | | 6.05M | 9.89M | 8.61M | 6.09M | -24.41M | 1.30M | 1.18M | 1.33M | -3.77M | | 0.03M | | 0.01M | 0.54M | | 0.19M | | | 0.05M | 0.30M |
|
Cash from Financing Activities
|
| -0.04M | -0.57M | -1.42M | -5.73M | 65.27M | -0.08M | -2.61M | -0.49M | 13.63M | 39.07M | -0.04M | 0.01M | -0.01M | 28.49M | 9.89M | 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 |
|
Change in Cash
|
| 15.15M | -8.06M | -0.89M | -5.85M | 53.34M | -3.38M | -20.66M | -17.77M | -1.25M | 28.41M | -13.80M | -10.10M | -8.36M | 14.74M | -4.31M | 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 |
|
Beginning Cash Balance
|
10.29M | 10.29M | 25.44M | 0.89M | 16.49M | 10.64M | 63.98M | 60.60M | 39.93M | 22.16M | 20.91M | 49.33M | 35.52M | 25.42M | 17.06M | 31.81M | 27.50M | 34.23M | 31.16M | 28.02M | 14.74M | 17.70M | 18.65M | 27.27M | 26.88M | 22.44M | 24.92M | 23.87M | 95.20M | 89.87M | 77.89M | 71.55M | 68.66M | 60.54M |
|
Free Cash Flow
|
| 15.19M | -7.50M | 0.53M | -0.12M | -11.92M | -3.30M | -18.06M | -17.28M | -14.88M | -10.66M | -13.77M | -10.11M | -8.35M | -13.75M | -14.20M | -1.95M | -9.15M | -8.59M | -14.59M | -7.24M | 2.59M | 8.39M | 8.81M | -8.73M | -2.50M | -4.96M | -10.41M | -7.04M | -11.96M | -6.50M | -23.54M | -8.02M | -12.88M |
|
Net Cash Flow
|
| 15.15M | -8.06M | -0.89M | -5.85M | 53.34M | -3.38M | -20.66M | -17.77M | -1.25M | 28.41M | -13.80M | -10.10M | -8.36M | 14.74M | -4.31M | 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 |