|
Net Income (Quarter)
|
0.46M | -3.50M | -3.70M | -3.87M | -5.10M | 7.99M | -6.62M | -7.40M | -7.11M | 10.39M | -7.17M | -8.89M | -7.58M | -8.09M | -7.89M | -8.36M | -7.97M | -8.24M | -8.18M | -7.66M | -14.08M | -13.72M | -15.56M | -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 |
|
Depreciation and Depletion (Quarter)
|
0.03M | 0.03M | 0.03M | 0.04M | 0.03M | 0.04M | 0.04M | 0.04M | 0.04M | 0.05M | 0.05M | 0.05M | 0.05M | 0.05M | 0.05M | 0.05M | 0.05M | 0.07M | 0.07M | 0.07M | 0.07M | 0.07M | 0.07M | 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 |
|
Share-based Compensation (Quarter)
|
0.11M | 0.11M | 0.15M | 0.06M | 0.29M | 0.42M | 0.44M | 0.48M | 0.59M | 0.46M | 0.63M | 0.64M | 0.73M | 0.77M | 0.74M | 0.73M | 0.84M | 0.99M | 0.96M | 1.82M | 1.76M | 1.69M | 1.63M | 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 |
|
Gains from Sales and Divestitures (Quarter)
|
| | | | | | | | | | | | | | | 0.00M | 0.00M | 0.00M | 0.00M | | | 0.10M | 0.10M | | | 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)
|
| | | | -0.17M | 0.17M | | | | | | | 0.08M | 0.01M | -0.09M | 0.10M | 0.01M | | 2.69M | 0.03M | 0.47M | 0.10M | 0.45M | -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 | | |
|
Non-cash Items (Quarter)
|
| | | | | | | | | | | | | | | 0.91M | 0.73M | 10.94M | 17.88M | 3.03M | 3.32M | 0.01M | 0.10M | 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)
|
-3.88M | -2.71M | -3.39M | -5.57M | -2.59M | 9.21M | -4.75M | -6.15M | -8.71M | -6.14M | 13.56M | -6.96M | -9.23M | -7.07M | -7.47M | -5.95M | -9.06M | | | -3.50M | -14.55M | -11.50M | -9.69M | -14.13M | -13.61M | -16.95M | -12.81M | -13.70M | -16.23M | -8.62M | -7.91M | -11.61M | -6.97M | -8.68M | -7.61M | -10.51M | | | -5.11M | -16.79M | | -26.71M |
|
Amortizatization of Intangibles (Quarter)
|
| | | | 0.21M | | | | | | | | | | | | | | | 0.16M | 0.17M | 0.17M | 0.18M | 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 |
|
Amortization of Deferred Charges (Quarter)
|
| | | | | | | | | | | | | | | | | | | 0.16M | 0.17M | 0.17M | 0.18M | 0.18M | 0.18M | 0.19M | | | | | | | | | | | | | | | | |
|
Depreciation & Amortization (CF) (Quarter)
|
0.03M | 0.03M | 0.03M | 0.04M | 0.03M | 0.04M | 0.04M | 0.04M | 0.04M | 0.05M | 0.05M | 0.05M | 0.05M | 0.05M | 0.05M | 0.05M | 0.05M | 0.07M | 0.07M | 0.07M | 0.07M | 0.07M | 0.07M | 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 |
|
Change in Account Payables (Quarter)
|
-0.32M | 0.10M | 1.21M | -0.61M | 0.65M | -1.32M | 0.11M | 0.29M | 0.30M | -0.08M | -0.46M | -0.07M | 1.01M | -0.19M | -0.13M | 0.32M | -1.06M | | | 1.70M | -1.77M | -0.29M | 1.02M | 0.05M | -0.97M | 0.22M | 0.72M | 0.17M | -1.01M | -0.42M | 0.12M | -0.49M | -0.24M | 0.09M | 0.54M | -0.11M | | 1.56M | -0.22M | -0.32M | | 1.02M |
|
Change in Accured Expenses (Quarter)
|
-0.38M | 0.44M | 0.09M | 0.04M | -0.29M | 2.28M | 1.00M | 1.47M | -2.64M | 2.80M | 0.57M | 0.97M | -3.22M | 0.56M | -0.46M | 0.62M | -0.75M | | | -2.06M | 0.83M | 0.38M | 1.84M | -1.55M | 0.38M | -0.70M | 0.88M | 0.76M | -2.87M | -0.80M | 1.18M | -1.38M | -0.10M | -0.20M | -0.09M | -1.32M | | | -2.87M | 5.73M | | -1.06M |
|
Other Working Capital Changes (Quarter)
|
-3.81M | -0.06M | -0.05M | -0.08M | -1.85M | 0.16M | -0.29M | 0.33M | -0.14M | -0.24M | 0.18M | -0.28M | 0.24M | 0.77M | -0.21M | -0.76M | 0.22M | | | -2.27M | 1.88M | -1.16M | -1.53M | -0.21M | 0.44M | -0.89M | -0.04M | -0.24M | 0.73M | 1.20M | 0.62M | -0.27M | -0.25M | 0.27M | -0.60M | -0.18M | | | 0.01M | 1.31M | | 4.17M |
|
Capital Expenditures (Quarter)
|
0.01M | 0.02M | 0.04M | 0.01M | 0.01M | 0.08M | 0.10M | 0.01M | 0.00M | 0.20M | 0.06M | 0.00M | 0.02M | 0.02M | -0.01M | -0.01M | 0.06M | | | 0.01M | 0.01M | 0.02M | 0.04M | 0.00M | 0.01M | 0.00M | 0.00M | 0.04M | 0.04M | 0.00M | 1.00 | 0.00M | 0.01M | 0.01M | 801.00 | 0.01M | | | | 0.13M | | 0.83M |
|
Cash from Investing Activities (Quarter)
|
-0.01M | -0.02M | -0.04M | -0.01M | -0.01M | -0.08M | -0.10M | -0.01M | -0.00M | -0.20M | -0.06M | -0.00M | -0.02M | -0.02M | -0.23M | -0.44M | -0.06M | | | -0.01M | -0.01M | -0.02M | -0.04M | -0.00M | -0.01M | -0.00M | -0.00M | -0.04M | -0.04M | -0.00M | -1.00 | -0.00M | -0.01M | -0.01M | -801.00 | -0.01M | | | | -0.13M | | -72.19M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | -78.00 | -32.00 | | | 0.03M | 0.02M | 0.06M | | 0.00M | | | | | | |
|
Cash from Financing Activities (Quarter)
|
| | 0.34M | 0.20M | 57.26M | 0.12M | 424.00 | 0.01M | 0.08M | 0.02M | 0.02M | 0.00M | 1.27M | 21.35M | -0.11M | 1.15M | 3.67M | | | 0.13M | 9.58M | 4.55M | 3.89M | 9.56M | | 0.02M | 1.14M | | | | | 28.74M | 0.02M | 0.06M | 999.00 | 0.00M | | | | 145.37M | | 178.86M |
|
Change in Cash (Quarter)
|
-3.88M | -2.71M | -3.09M | -5.38M | 54.66M | 9.25M | -4.86M | -6.16M | -8.63M | -6.33M | 13.53M | -6.96M | -7.97M | 14.26M | -7.80M | -5.24M | -5.45M | | | -3.38M | -4.98M | -6.97M | -5.84M | -4.56M | -13.62M | -16.93M | -11.67M | -13.74M | -16.27M | -8.62M | -3.75M | 17.13M | -6.97M | -8.63M | -7.61M | -10.51M | | | -5.11M | 128.50M | | 79.93M |
|
Free Cash Flow (Quarter)
|
-3.88M | -2.73M | -3.43M | -5.58M | -2.60M | 9.13M | -4.86M | -6.17M | -8.71M | -6.35M | 13.51M | -6.96M | -9.25M | -7.10M | -7.46M | -5.95M | -9.12M | | | -3.51M | -14.56M | -11.52M | -9.72M | -14.13M | -13.62M | -16.95M | -12.81M | -13.74M | -16.27M | -8.62M | -7.91M | -11.61M | -6.99M | -8.69M | -7.62M | -10.52M | | | -5.11M | -16.92M | | -27.54M |
|
Net Cash Flow (Quarter)
|
-3.88M | -2.73M | -3.09M | -5.38M | 54.66M | 9.25M | -4.86M | -6.16M | -8.63M | -6.33M | 13.53M | -6.96M | -7.97M | 14.26M | -7.80M | -5.24M | -5.45M | | | -3.38M | -4.98M | -6.97M | -5.84M | -4.56M | -13.62M | -16.93M | -11.67M | -13.74M | -16.27M | -8.62M | -7.91M | 17.13M | -6.97M | -8.63M | -7.61M | -10.51M | | | -5.11M | 128.45M | | 79.96M |