|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | -14.27M | -14.40M | -17.33M | -17.42M | -14.65M | -13.27M | -8.52M | -10.24M | -10.36M | -8.26M | -9.20M | -9.08M | -10.74M | -10.10M | -2.63M | -2.34M | -21.79M | -24.61M | -90.40M | -23.28M |
|
Depreciation and Depletion (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | 0.07M | 0.07M | 0.07M | 0.06M | 0.06M | 0.05M | 0.05M | 0.05M | 0.04M | 0.04M | 0.04M | 0.02M | 0.01M | | | | -0.01M | | 0.05M | 0.06M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | 1.61M | 1.56M | 1.59M | 1.32M | 1.08M | 0.96M | 0.91M | 0.90M | 0.87M | 0.86M | 0.89M | 0.91M | 0.04M | 1.21M | 0.07M | 0.41M | | | 4.75M | 4.11M |
|
Gains from Sales and Divestitures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | 0.19M | 0.19M | 0.08M | 0.11M | 0.11M | 0.11M | 0.07M | 0.07M | 0.07M | 0.07M | 0.06M | 0.06M | 0.06M | 0.05M | | | | |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | -0.00M | 0.02M | 0.44M | | 1.35M | 0.58M | 0.58M | | 2.58M | 0.00M | 2.63M | -0.09M | 0.00M | 0.09M | | 8.99M | 1.63M | | | 0.01M |
|
Non-cash Items (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | 0.00M | 0.01M | 3.95M | 4.94M | 0.03M | 0.03M | 4.51M | 4.45M | 4.93M | 1.04M | 4.83M | 4.20M | 1.06M | 1.18M | 8.83M | 0.43M | | | | |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -8.90M |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | 0.18M | 0.18M | 0.19M | 0.19M | 0.20M | 0.20M | 0.21M | 0.21M | 0.22M | 0.22M | 0.23M | 0.19M | 0.17M | | | | -0.15M | | 0.10M | 0.10M |
|
Amortization of Deferred Charges (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | 0.18M | 0.18M | 0.19M | | | | | | | | | | | | | | | | | |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | 0.07M | 0.07M | 0.07M | 0.06M | 0.06M | 0.05M | 0.05M | 0.05M | 0.04M | 0.04M | 0.04M | 0.02M | 0.01M | | | | -0.01M | | 0.05M | 0.06M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -18.00M |
|
Change in Account Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -2.31M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -3.46M |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.10M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.15M |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -8.15M |
|
Change in Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 8.00M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.49M | | | | |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -6.95M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -24.03M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -9.05M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -23.99M |