|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | -16.66M | -13.60M | -15.18M | -4.97M | -17.44M | -19.89M | -20.14M | 6.42M | | | -1.21M | -1.44M | -8.16M | -2.82M | 6.99M | -2.77M | -12.78M | -3.28M | -4.32M | -3.95M |
|
Depreciation and Depletion (Quarter)
|
| | | | | | | | | | | | | | | | 0.01M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.01M | | | 0.07M | 0.06M | 0.03M | 0.02M | 0.08M | 0.02M | 0.02M | -0.16M | 0.02M | 0.02M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | 3.47M | 0.84M | 1.78M | 2.11M | 1.12M | 2.43M | 1.74M | -2.01M | 1.09M | 0.52M | 0.24M | 0.78M | 0.83M | 0.41M | 0.24M | 0.14M | 0.16M | 0.17M | 0.46M | 0.57M |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | -11.05M | -14.27M | -11.46M | -6.96M | -18.94M | -14.21M | 2.83M | -16.92M | | | -5.27M | -6.99M | -5.17M | 0.98M | -4.20M | -5.87M | -4.19M | -5.50M | -3.28M | -3.77M |
|
Amortization of Deferred Charges (Quarter)
|
| | | | | | | | | | | | | | | | 0.16M | 0.14M | 0.16M | 0.20M | 0.10M | 0.12M | 0.14M | 0.18M | | | 0.17M | 0.17M | 0.18M | 0.18M | 0.18M | 0.18M | 0.19M | 0.19M | 0.19M | 0.19M |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | 0.01M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.01M | | | 0.07M | 0.06M | 0.03M | 0.02M | 0.08M | 0.02M | 0.02M | -0.16M | 0.02M | 0.02M |
|
Change in Account Payables (Quarter)
|
| | | | | | | | | | | | | | | | 2.60M | -3.19M | 0.24M | 0.03M | -0.65M | 0.58M | -0.03M | -0.47M | | | 0.18M | 0.53M | -1.36M | 0.04M | 0.02M | -0.27M | 0.10M | 0.07M | 4.15M | 0.89M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | -1.16M | 2.49M | 1.19M | -0.15M | -1.84M | 3.49M | 0.15M | 0.74M | | | -1.29M | 0.46M | -0.05M | 0.49M | 0.82M | 0.09M | 0.42M | 0.51M | -1.40M | 2.10M |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | -0.16M | -0.14M | -0.19M | 9.76M | -0.34M | -0.34M | 30.70M | 0.01M | | | 0.50M | -0.81M | -0.19M | -0.50M | -0.50M | -0.50M | -0.50M | -0.50M | -0.50M | -0.50M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | 0.01M | 0.13M | 0.09M | 0.10M | 0.02M | 0.10M | -0.03M | 2.76M | | | 0.07M | 0.00M | 0.12M | 0.03M | 0.05M | | | | 0.05M | 0.01M |
|
Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 7.35M | | | | | |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.00M | 2.00M | 12.85M | 1.02M | 2.56M | 11.64M | 15.00M |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | -0.01M | -0.01M | -0.02M | -0.02M | -0.01M | -25.01M | 9.34M | -4.73M | | | | | -2.20M | -9.81M | 6.30M | 10.85M | -1.22M | -5.15M | 4.48M | -0.01M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | 0.28M | | | | | | | | | | 2.00M | | | | | 0.28M | |
|
Long-Term Debt Issuances (Quarter)
|
| | | | | | | | | | | | | | | | 0.01M | 0.62M | | | | | | | | | | | | -0.16M | | | | 0.01M | 4.43M | 0.07M |
|
Shares Issued (Quarter)
|
| | | | | | | | | | | | | | | | | | | 1.94M | | | | | 2.01M | | | | | 2.53M | | | | 2.73M | | |
|
Net Equity Issued and Repurchased (Quarter)
|
| | | | | | | | | | | | | | | | | | 5.00M | 80.64M | -0.08M | 0.08M | | | | | | | | | | | | 2.00M | | |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | 0.01M | 27.44M | 4.49M | 85.89M | -0.08M | 0.08M | | | | | | | 21.94M | 1.84M | | | 3.00M | 1.97M | -4.16M | -0.07M |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | | | | 0.03M | 0.00M | -0.22M | -0.25M | 0.07M | -0.12M | -0.04M | -0.16M | | | -0.05M | -0.05M | 0.09M | -0.02M | 0.01M | -0.01M | -0.01M | 0.12M | 0.02M | 0.01M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | -11.02M | 13.16M | -7.21M | 78.66M | -18.96M | -39.27M | 12.13M | -21.81M | | | -5.32M | -4.04M | 14.66M | -7.01M | 2.11M | 4.97M | -2.42M | -8.56M | -2.93M | -3.84M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | -11.06M | -14.41M | -11.55M | -7.06M | -18.96M | -14.31M | 2.86M | -19.67M | | | -5.34M | -6.99M | -5.29M | 0.95M | -4.25M | -5.87M | -4.19M | -5.50M | -3.33M | -3.78M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | -11.04M | 13.16M | -6.99M | 78.91M | -19.03M | -39.14M | 12.17M | -21.65M | | | -5.27M | -6.99M | 14.57M | -6.99M | 2.11M | 4.98M | -2.42M | -8.68M | -2.96M | -3.85M |