|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | -0.11M | 0.07M | 0.08M | -0.07M | | | | | -9.96M | -8.19M | -5.23M | -8.17M | -121.29M | 98.46M | 23.04M | -35.34M | -13.15M | -20.77M | -30.62M | -13.72M |
|
Depreciation and Depletion (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | 1.45M | 3.07M | 1.76M | 1.89M | 5.31M | 0.67M | 0.73M | 0.84M | 0.85M | 0.89M | 0.95M | 0.78M | 0.63M | 0.47M | 1.85M | 2.90M | 3.24M | 2.72M | 3.15M | 4.51M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | 0.02M | 0.01M | 0.01M | -0.06M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | -0.01M | 0.01M | 0.01M | -0.01M | 0.11M | 0.01M | 0.02M | 0.01M | 0.13M |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.00M | -0.63M | | | | 1,700.00M | | | | | 79.28M | -112.05M | -36.02M | -5.00M | | | | -0.51M |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-cash Items (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | -18.32M | -19.19M | -16.29M | -17.10M | -16.07M | -12.47M | 5.73M | -3.94M | -10.05M | -11.03M | -6.84M | -2.77M | -6.20M | -16.28M | -11.53M | -15.04M | -9.50M | -11.35M | -16.36M | -14.29M |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 0.10M | 0.34M | 0.35M | 0.35M | 0.34M | 0.35M | 0.35M | 0.35M | 0.35M | 0.90M | | | | | | | | 0.35M | 0.20M |
|
Amortization of Deferred Charges (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | 0.45M | 0.46M | 0.46M | 0.29M | 0.07M | 0.03M | 0.03M | 0.04M | 0.03M | 0.04M | 0.04M | 0.04M | 0.03M | 0.03M | 0.03M | 0.07M | 0.14M | 0.13M | 0.06M | 0.02M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | -0.15M | 2.10M | -1.67M | -1.39M | -2.29M | -0.14M | 0.01M | 0.60M | -1.06M | 1.10M | -0.42M | -1.40M | -0.10M | 0.10M | 0.86M | -0.39M | | | | |
|
Change in Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | -0.00M | 0.02M | -0.00M | 0.02M | -0.01M | -0.00M | -0.00M | -0.00M | -0.00M | -0.00M | -0.02M | | | | | | | | | |
|
Change in Account Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | 9.34M | -9.66M | 1.32M | -0.20M | 0.39M | -1.59M | -0.72M | 1.44M | 2.68M | -4.81M | 0.04M | -0.34M | 0.47M | -0.26M | 1.16M | -1.53M | 0.40M | 1.69M | -1.89M | -0.34M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | 1.72M | 3.19M | -2.31M | 0.65M | -2.29M | -1.25M | 0.39M | -0.49M | -4.94M | -0.69M | -2.46M | -0.96M | -1.65M | 0.40M | -0.86M | 1.00M | -1.70M | 1.99M | 1.02M | 5.35M |
|
Change in Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | 0.02M | | 0.08M | 0.01M | | | 0.10M | | 0.16M | | | | | | | | | | | |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.03M | | | | | | | | | | | |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.36M | | | | | | | |
|
Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 21.50M |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | -0.02M | | -0.08M | -0.01M | | -0.06M | -0.04M | | -0.13M | | | | 0.36M | | | | | -70.86M | -13.26M | 2.40M |
|
Long-Term Debt Repayments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 15.00M | | -14.81M | | 6.00M | | | | | | | | | | |
|
Shares Issued (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | 37.65M | | -37.45M | 37.45M | | | | -14.81M | | 13.75M | -13.68M | -0.07M | 108.10M | 7.53M | | 67.60M | | 0.04M | -0.04M | |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | 37.83M | 21.22M | 47.64M | 0.08M | | -14.78M | | 0.08M | 13.75M | 0.60M | 10.70M | 0.00M | 108.61M | -0.47M | | 67.71M | | -0.47M | 14.37M | 0.69M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | 19.49M | 2.03M | 31.27M | -17.03M | -16.07M | -27.31M | 5.69M | -3.86M | 3.56M | -10.43M | 3.86M | -2.77M | 102.77M | -16.75M | -11.53M | 52.66M | -9.46M | -82.72M | -15.26M | -11.16M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | -18.34M | -19.19M | -16.37M | -17.11M | -16.07M | -12.47M | 5.63M | -3.94M | -10.21M | -11.03M | -6.84M | -2.77M | -6.20M | -16.28M | -11.53M | -15.04M | -9.50M | -11.35M | -16.36M | -14.29M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | 19.49M | 2.03M | 31.27M | -17.03M | -16.07M | -27.31M | 5.69M | -3.86M | 3.56M | -10.43M | 3.86M | -2.77M | 102.77M | -16.75M | -11.53M | 52.66M | -9.50M | -82.68M | -15.26M | -11.20M |