|
Net Income
|
-0.01M | 0.01M | 0.03M | -0.00M | -2.72M | -0.98M | -1.92M | -2.41M | -2.43M | -4.59M | -3.11M | -3.12M | -5.29M | -3.51M | -5.37M | -3.37M | -3.04M | -4.74M | -2.93M | -1.90M | -2.20M | -5.39M | -1.48M | -6.14M | -6.81M | -6.74M | -0.47M | -8.87M | -6.61M | -7.78M | -8.49M | -8.78M | -10.64M | -9.87M | -7.13M | -6.25M | -7.76M | -8.56M | -9.90M | -9.50M | -8.18M | -9.71M | | -11.75M | -3.09M | 9.31M | -28.00M | -9.85M | 9.71M | 7.26M | -16.62M | 10.28M | -6.12M | 7.12M | -21.61M | -6.90M |
|
Depreciation and Depletion
|
| | 0.05M | 0.01M | | | 0.05M | 0.05M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-cash Items
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 37.59M | | | | | 11.61M | | | | | | | | | | | | | |
|
Cash from Operations
|
| | -0.95M | -2.08M | | | -0.42M | -0.83M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Depreciation & Amortization (CF)
|
| | 0.05M | 0.01M | | | 0.05M | 0.05M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Working Capital Changes
|
| | | -0.02M | | | | -0.15M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Capital Expenditures
|
| | -0.01M | 0.07M | | | -0.04M | 0.09M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Sales of Property, Plant and Equipment
|
| | 0.03M | 0.06M | | | | 0.01M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Investing Activities
|
| | 0.02M | -0.54M | | | -7.31M | 2.96M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other financing activities
|
| 163.81M | 164.39M | 184.52M | | | 187.70M | 0.06M | | 193.20M | | | 202.19M | | 206.32M | | 216.30M | | 235.35M | | 308.53M | | 324.05M | | 326.30M | | 328.80M | | 331.54M | | 334.34M | | 335.82M | | | 500.79M | | 507.43M | | 510.47M | | | 531.07M | | 533.21M | | 536.14M | | 539.84M | | 542.03M | | 543.41M | | 553.29M | |
|
Cash from Financing Activities
|
| | | 12.10M | | | 0.09M | 0.89M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Net Equity Issued and Repurchased
|
| 0.12M | | | | 0.25M | | 0.02M | | | | | | | | | | | | | | | | | | | 7.80M | | 0.40M | | | | | | | | | 2.00M | | | 6.00M | | | | | | | | 61.00M | | 5.00M | | | | | |
|
Change in Cash
|
| | -0.83M | 9.48M | | | -7.64M | 3.02M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Free Cash Flow
|
| | -0.94M | -2.15M | | | -0.38M | -0.92M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Net Cash Flow
|
| | -0.94M | 9.48M | | | -7.64M | 3.02M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |