|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -5.54M | -5.41M | -7.04M | -8.09M | -10.42M | -15.69M | -15.04M | -9.11M | -10.71M | -8.40M | -8.95M | -4.94M | -4.48M | -7.16M | -2.79M | -3.49M | -5.13M | -6.07M | -5.27M | -5.65M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.34M | 1.15M | 0.93M | 1.80M | 0.88M | 1.71M | 0.89M | 0.74M | 0.81M | 0.62M | 0.69M | 0.71M | 0.12M | 0.39M | 0.34M | 0.35M | 0.27M | 0.20M | 1.56M | 0.26M |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -3.44M | -4.71M | -5.88M | -5.87M | -13.13M | -8.01M | -11.74M | -11.29M | -12.18M | -5.91M | -5.85M | -4.01M | -3.58M | -8.58M | -1.25M | -5.61M | -3.02M | -4.44M | -7.44M | -4.12M |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.04M | 0.04M | 0.06M | 0.04M | 0.04M | 0.04M | 0.04M | 0.03M | 0.80M | -0.76M | 0.01M | 0.00M | | | | | | |
|
Amortization of Deferred Charges (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.01M | 0.01M | | | | | | | | | | | | | | |
|
Change in Account Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.32M | 0.98M | -0.46M | 1.24M | 0.21M | 0.62M | 1.59M | -1.36M | -0.76M | 0.89M | 0.80M | -0.82M | -0.13M | -2.07M | 1.09M | -0.28M | -0.63M | 1.36M | -1.31M | 2.09M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.06M | -0.15M | -0.15M | 0.58M | -0.87M | -0.15M | -0.15M | -0.15M | -0.05M | | | | | | | | | | | |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.01M | -0.01M | -0.01M | -0.01M | -0.01M | -0.01M | -0.01M | -0.01M | -0.01M | -0.01M | -0.02M | -0.02M | -0.02M | -0.02M | -0.02M | -0.02M |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.80M | 14.53M | | | | | | | | | | | |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.52M | | | | | | | | | | | | | | | | | | | |
|
Long-Term Debt Issuances (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 14.61M | | | | 2.50M | 2.50M | 2.50M | 2.50M | 2.50M | 2.50M | | | | | | |
|
Short-Term Debt issuances (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Shares Issued (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.01M | 1.11M | 1.01M | 1.14M | 0.04M | 0.56M | 0.69M | 0.54M | 0.05M | 0.04M | 0.41M | 0.45M | 0.08M | 0.06M | 0.06M | 2.79M | 2.79M |
|
Net Equity Issued and Repurchased (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 18.51M | | | | 18.51M | 32.52M | 9.77M | 1.27M | 1.91M | 7.42M | 18.48M | | 2.26M | 13.42M | | | 10.46M | | | |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 18.51M | 14.61M | | | 33.12M | 32.53M | 9.77M | 1.27M | -0.59M | 4.92M | 15.98M | -2.50M | -0.24M | 12.97M | | | 10.46M | | | |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 15.98M | 9.90M | -5.88M | -5.87M | 20.00M | 24.52M | -14.47M | -11.82M | 1.75M | -0.99M | 10.12M | -6.51M | -3.82M | 4.38M | -1.25M | -5.61M | 7.43M | -4.44M | -7.44M | -4.12M |
|
Beginning Cash Balance (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -3.44M | -4.71M | -5.88M | -5.87M | -13.13M | -8.01M | -11.74M | -11.29M | -12.18M | -5.91M | -5.85M | -4.01M | -3.58M | -8.58M | -1.25M | -5.61M | -3.02M | -4.44M | -7.44M | -4.12M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 15.07M | 9.90M | -5.88M | -5.87M | 20.00M | 24.52M | -1.97M | -11.82M | 1.75M | -0.99M | 10.12M | -6.51M | -3.82M | 4.38M | -1.25M | -5.61M | 7.43M | -4.44M | -7.44M | -4.12M |