|
Net Income (Quarter)
|
| | | -5.20M | -8.05M | -10.57M | -7.67M | -7.09M | -9.84M | -6.38M | | | | | -5.96M | | | | -5.70M | | | | -6.93M |
|
Depreciation and Depletion (Quarter)
|
| | | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.02M | 0.03M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M |
|
Share-based Compensation (Quarter)
|
| | | 0.67M | 0.75M | 3.64M | 0.84M | -0.46M | 2.75M | 0.70M | 0.32M | 0.50M | 1.53M | 0.74M | 0.67M | 1.32M | 6.17M | 2.25M | 0.80M | 1.83M | 2.91M | 2.16M | 1.34M |
|
Gains from Investment Securities (Quarter)
|
| | | | | | -1.10M | 1.42M | 2.46M | | -0.00M | -0.63M | 0.72M | | -0.36M | -0.11M | | | | | | | |
|
Cash from Restructuring (Quarter)
|
| | | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | | 0.00M | 0.00M | 0.00M | | 0.00M | 0.00M | 0.00M | | 0.00M | 0.00M | 0.00M | | 0.00M |
|
Cash from Operations (Quarter)
|
| | | -4.94M | -5.07M | -3.17M | -8.22M | -2.01M | -1.30M | -9.24M | -7.36M | -3.99M | -2.55M | -4.75M | -5.14M | -3.49M | -5.70M | -4.00M | -4.99M | -3.28M | -5.03M | -3.75M | -5.48M |
|
Amortizatization of Intangibles (Quarter)
|
| | | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | | 0.02M | 0.02M | 0.02M | | 0.02M | 0.02M | 0.12M | | | | | | |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.02M | 0.03M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M |
|
Change in Receivables (Quarter)
|
| | | -0.06M | 0.03M | 0.00M | -0.02M | -0.03M | -0.02M | -0.04M | 0.01M | 0.01M | 0.01M | 0.03M | -0.01M | 0.04M | 0.03M | -0.03M | 0.02M | 0.01M | 0.02M | -0.01M | -0.01M |
|
Change in Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | |
|
Change in Account Payables (Quarter)
|
| | | 0.13M | -0.28M | 1.86M | 0.57M | 1.62M | 0.00M | 1.24M | -1.93M | 0.33M | 0.02M | 0.62M | 0.60M | 0.42M | -2.30M | 0.49M | 0.52M | 0.20M | 2.00M | -2.51M | 1.23M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | -1.68M | -0.68M | -1.32M | | -0.05M | 0.64M | -0.29M | | 1.34M | -0.51M | -0.99M | | | | | | 1.12M |
|
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 | -0.01M | -0.00M | | -0.01M | -0.01M | -0.01M | | -0.01M |
|
Capital Expenditures (Quarter)
|
| | | | 0.01M | 0.02M | -0.01M | -0.00M | -0.01M | 0.07M | -0.03M | -0.00M | -0.00M | 0.09M | -0.00M | -0.00M | -0.01M | 0.03M | -0.01M | -0.00M | -0.00M | 0.03M | -0.03M |
|
Cash from Investing Activities (Quarter)
|
| | | | 0.01M | | -0.01M | -0.00M | -0.01M | -0.04M | -0.03M | -0.00M | -0.00M | -0.01M | -0.00M | -0.00M | -0.01M | -0.00M | -0.01M | -0.00M | -0.00M | -0.00M | -0.03M |
|
Other financing activities (Quarter)
|
| | | 0.08M | 0.10M | | | | | | | | | | 0.07M | 0.06M | | | | | | | -0.90M |
|
Shares Issued (Quarter)
|
| | | 69.58M | 71.36M | 113.38M | 112.94M | 112.27M | 112.66M | 108.70M | | | 110.23M | 109.09M | | | 125.86M | 128.38M | 130.70M | | -149.62M | -152.79M | -163.26M |
|
Net Equity Issued and Repurchased (Quarter)
|
| | | | | 49.25M | | | | | | | | | | | | | | | | | 10.83M |
|
Cash from Financing Activities (Quarter)
|
| | | 16.91M | 1.85M | 47.01M | -0.01M | -0.01M | -0.01M | -0.01M | -0.01M | -0.01M | -0.01M | -0.01M | 0.06M | 0.06M | -0.00M | 13.38M | -0.01M | 0.01M | -0.01M | 11.15M | 9.92M |
|
Exchange Rate Effect (Quarter)
|
| | | | | | 1.10M | -1.42M | -2.46M | | 0.00M | 0.63M | -0.72M | | 0.36M | 0.11M | -0.26M | | -0.08M | -0.40M | 0.27M | | 0.16M |
|
Change in Cash (Quarter)
|
| | | 11.97M | -3.23M | 43.84M | -8.24M | -2.03M | -1.32M | -9.29M | -7.40M | -4.00M | -2.56M | -4.77M | -5.08M | -3.44M | -5.70M | 9.37M | -5.00M | -3.27M | -5.04M | 7.40M | 4.40M |
|
Beginning Cash Balance (Quarter)
|
| | | | | | 66.24M | | | | 43.99M | | | | 25.92M | | | | 21.31M | | | | 15.62M |
|
Free Cash Flow (Quarter)
|
| | | -4.94M | -5.08M | -3.19M | -8.21M | -2.01M | -1.29M | -9.32M | -7.32M | -3.98M | -2.54M | -4.84M | -5.13M | -3.49M | -5.69M | -4.03M | -4.98M | -3.28M | -5.03M | -3.78M | -5.45M |
|
Net Cash Flow (Quarter)
|
| | | 11.97M | -3.21M | 43.84M | -8.24M | -2.03M | -1.32M | -9.29M | -7.40M | -4.00M | -2.56M | -4.77M | -5.08M | -3.44M | -5.70M | 9.37M | -5.00M | -3.27M | -5.04M | 7.40M | 4.40M |