|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | -2.49M | -0.05M | -0.27M | -0.52M | -0.20M | -0.21M | -0.14M | -0.00M | -0.00M | 0.22M | -0.00M | -0.22M | -3.06M | -3.26M | -3.36M | -4.59M | -4.34M | -4.38M | -5.17M | -4.04M |
|
Depreciation and Depletion (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.01M | 0.01M | 0.02M | -0.05M | 0.02M | | | | | | | | | | | | | | | |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.63M | 1.63M | 2.53M | 1.91M | 1.87M | 2.63M | 2.23M | 2.14M | -2.60M | 1.06M | 1.52M | 0.51M | 0.72M | 0.73M | 0.60M | 0.57M | 0.45M | 1.08M | 1.09M | 0.81M |
|
Cash from Discontinued Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.06M | 0.71M | 0.23M | 0.20M | -0.20M | -0.14M | -0.00M | 0.11M | | | | | | | | | | |
|
Gains from Sales and Divestitures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.01M | 0.01M | | | | | | | | | | | | | | | | | |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.02M | 0.41M | 0.06M | 0.01M | 0.01M | 0.07M | 0.00M | | 0.01M | 7.48M | 1.69M | -391.00 | 0.02M | 1.85M | 1.99M | 0.01M | 0.04M | 0.42M | 0.78M | 2.27M |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.14M | 0.11M | 0.22M | 0.63M | | | | | | | | | | | -1.47M | |
|
Non-cash Items (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | 16.53M | 4.11M | 48.38M | 67.49M | 4.68M | 0.40M | 5.27M | 2.70M | 6.60M | 0.81M | 2.33M | 3.63M | 2.16M | 4.58M | 1.18M | 1.15M | 1.43M | 0.60M | 0.94M | 1.66M |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.68M | -0.70M | -3.14M | -3.24M | -3.10M | -3.38M | -3.07M | -3.24M | -2.17M | -2.00M | 2.10M | -2.15M | -2.95M | -2.80M | -2.70M | -3.15M | -5.36M | -3.03M | -3.41M | -3.20M |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Amortization of Deferred Charges (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.13M | 0.11M | 0.32M | -0.32M | 0.01M | 0.20M | 0.19M | 0.19M | 0.57M | 0.12M | 0.00M | -0.31M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | | | 0.20M |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.31M | 0.27M | 0.28M | 0.30M | 0.22M | 0.25M | 0.21M | 0.08M | 0.08M | 0.08M | 0.06M | 0.04M | 0.04M | 0.04M | 0.04M | 0.05M | 0.03M | 0.03M | 0.02M | 0.01M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.54M | -0.46M | 0.43M | -0.43M | 0.03M | -0.02M | -0.00M | 0.23M | -0.21M | -0.01M | 0.01M | 0.04M | 0.24M | -0.14M | 0.03M | 0.02M | 0.93M | 0.63M | -1.57M | -0.00M |
|
Change in Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.13M | 0.02M | 0.07M | 0.04M | 0.03M | | | | | | | | | | | | | | | |
|
Change in Account Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.01M | 0.63M | -0.69M | 0.59M | -0.09M | 0.09M | 0.23M | -0.90M | 0.16M | 0.13M | | 0.04M | -0.01M | -0.29M | -0.06M | 0.66M | -0.90M | 0.22M | 0.16M | -0.64M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00M | 0.01M | | | 3.00 | -954.00 | | | | | | | | | | | | |
|
Change in Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00M | | | 0.00M | 450.00 | 0.01M | 5.00 | | | | | -1.00 | | | 0.00M | 0.05M | 0.00M | | | 0.02M |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.01M | -0.10M | -0.01M | -0.01M | -450.00 | -0.03M | -0.15M | 954.00 | | | | 1.00 | | | -0.00M | -0.05M | -0.00M | | | -0.02M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.63M | 2.53M | 1.91M | 0.30M | 2.63M | 2.23M | | | 1.06M | | | | | | | | | | |
|
Long-Term Debt Issuances (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.54M | | | -0.07M | | | | | | | | |
|
Long-Term Debt Repayments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00M | 0.00M | 0.00M | | | 0.66M | | | | | | | | | 0.24M | | | |
|
Short-Term Debt issuances (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 7.99M | | | | | | | | | | | | | | | |
|
Shares Issued (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.23M | 3.15M | | -3.08M | | | | -0.06M | 8.59M | | | 0.04M | 0.95M | | | | 5.45M |
|
Shares Repurchased (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Preferred Shares Issued (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 7.99M | | | | | | | | | | | | | | | |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.47M | -0.01M | 10.57M | 0.05M | 10.83M | -20.00 | 0.07M | -0.66M | 0.54M | 6.38M | -0.06M | 8.52M | | | 0.04M | -0.06M | -0.24M | 8.46M | | 2.93M |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.04M | 0.00M | 0.02M | 0.00M | 0.03M | -0.07M | -0.04M | 0.02M | -0.02M | 0.01M | -0.13M | -0.00M | -0.00M | -0.00M | 715.00 | 0.00M | -208.00 | 122.00 | 21.00 | -1.00 |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.15M | -0.81M | 7.43M | -3.20M | 7.76M | -3.48M | -3.20M | -3.88M | -1.65M | 4.39M | -2.17M | 6.37M | -2.95M | 7.18M | -2.69M | -3.25M | -5.61M | 5.43M | -3.40M | -0.29M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.68M | -0.70M | -3.15M | -3.25M | -3.10M | -3.38M | -3.07M | -3.24M | -2.17M | -2.00M | 2.10M | -2.15M | -2.95M | -2.80M | -2.70M | -3.15M | -5.36M | -3.03M | -3.41M | -3.20M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.19M | -0.82M | 7.41M | -3.20M | 7.73M | -3.41M | -3.16M | -3.90M | -1.63M | 4.38M | 2.04M | 6.37M | -2.95M | -2.80M | -2.66M | -3.25M | -5.61M | 5.43M | -3.41M | -0.29M |