|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -2.47M | -6.46M | -6.22M | 12.05M | 3.69M | -11.97M | 1.79M | -13.35M | 6.54M | -5.83M | -6.28M | -4.41M | -8.98M | -7.66M | -6.35M | 20.46M | -28.08M | | 20.12M |
|
Depreciation and Depletion (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.03M | 0.05M | 0.08M | 0.04M | 0.04M | 0.04M | 0.05M | 0.03M | 0.03M | 0.06M | 0.09M | 0.05M | 0.05M | 0.11M | 0.16M | 0.08M | 0.07M | 0.12M | 0.13M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.29M | 0.94M | -0.05M | 0.18M | 0.04M | 1.36M | 0.03M | 0.42M | 0.27M | 0.98M | 0.34M | 0.05M | 0.21M | 0.12M | 0.13M | 0.00M | 635.00 | 0.71M | -0.34M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.45M | -0.94M | | | | | |
|
Gains from Sales and Divestitures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.86M | 1.47M | 1.52M | 0.62M | 3.12M | 0.77M | 2.37M | | 5.77M | 5.77M | 5.81M | 2.55M | 2.65M | 2.65M | 0.08M | 0.67M | 0.67M | 5.57M | 0.16M | 0.12M |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.74M | 9.05M | 0.03M | 9.05M | 0.01M | 0.62M | -15.76M | -4.23M | 9.32M | 9.12M | 0.13M | 9.72M | 8.97M | 9.72M | -0.53M | 6.45M | 0.49M | 0.49M | -0.23M | -31.06M |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.25M | | |
|
Non-cash Items (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.53M | 2.53M | 4.58M | 2.53M | 2.28M | 4.69M | 6.14M | 2.28M | 7.63M | 2.23M | 2.21M | 2.21M | 7.38M | 8.87M | 1.58M | 6.36M | 0.04M | 0.49M | 0.15M | 0.15M |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -2.00M | -6.84M | -6.76M | -3.46M | -5.44M | -1.36M | -5.30M | -2.91M | -2.77M | -2.86M | -2.98M | -3.76M | -0.81M | -2.84M | -8.09M | -1.24M | -5.50M | 1.47M |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Amortization of Deferred Charges (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.14M | 0.15M | 0.35M | | | | | | | | | | | | | | |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.03M | 0.05M | 0.08M | 0.04M | 0.04M | 0.04M | 0.05M | 0.03M | 0.03M | 0.06M | 0.09M | 0.05M | 0.05M | 0.11M | 0.16M | 0.08M | 0.07M | 0.12M | 0.13M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.00M | -0.01M | 0.73M | 0.43M | -1.52M | -0.24M | 0.71M | -0.36M | -0.09M | 0.10M | 0.91M | -0.86M | -0.06M | 0.39M | 0.77M | -0.14M | 1.51M | -0.06M |
|
Change in Account Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.73M | -0.38M | 0.36M | 0.97M | -0.17M | 0.95M | -1.02M | -1.33M | -0.45M | 0.61M | 0.99M | -1.21M | 2.07M | 0.46M | -3.24M | 2.15M | 0.47M | 2.88M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.00M | 1.55M | -1.08M | 0.06M | 1.85M | 0.50M | 0.54M | -1.14M | 2.07M | 0.50M | 0.50M | -1.06M | 1.09M | 0.49M | -0.38M | 1.89M | -2.30M | 0.26M |
|
Change in Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.07M | -0.98M | | | | | | | | | | | | | | | |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.00M | -0.06M | 0.05M | 0.05M | 0.07M | | | 0.20M | 0.20M | 0.35M | 0.35M | 0.35M | 0.04M | | 5.96M | 5.96M | 1.70M | |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.06M | | | 0.15M | 0.01M | 0.16M | | 0.06M | | 0.16M | 0.32M | 0.26M | 0.18M | 0.22M | 0.32M | | | | | 0.11M |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -6.38M | -1.14M | -2.04M | -1.62M | -0.43M | -3.30M | -3.40M | -4.26M | -3.36M | -8.97M | -10.90M | -17.42M | -14.13M | -9.18M | -7.92M | -9.91M | -15.59M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.03M | 15.74M | 19.96M | | 4.67M | 4.68M | 40.13M | -0.46M | -1.23M | -0.20M | -0.20M | 18.51M | 14.63M | 14.04M | 22.53M | 35.97M | 0.42M | 25.19M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -2.03M | 2.52M | 12.07M | -5.50M | -2.40M | 2.88M | 31.54M | -6.77M | -8.26M | -6.42M | -12.15M | 3.84M | -3.60M | -2.93M | 5.26M | 26.82M | -14.99M | 11.07M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.06M | | -2.00M | -6.99M | -6.76M | -3.62M | -5.44M | -1.42M | -5.30M | -3.07M | -3.09M | -3.13M | -3.16M | -3.98M | -1.14M | -2.84M | -8.09M | -1.24M | -5.50M | 1.36M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -2.03M | 2.52M | 12.07M | -5.50M | -2.40M | 2.88M | 31.54M | -6.77M | -8.26M | -6.42M | -12.15M | 3.84M | -3.60M | -2.93M | 5.26M | 26.82M | -14.99M | 11.07M |