|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -3.02M | -1.90M | -2.67M | -2.35M | -2.50M | -1.48M | 0.28M | -1.35M | -0.04M | -0.87M | -1.69M | -1.02M | -1.11M | -1.47M | -1.10M | -0.92M | -0.59M | -0.91M | -0.78M | -0.76M |
|
Depreciation and Depletion (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.14M | 0.14M | 0.14M | 0.13M | 0.13M | 0.11M | 0.13M | 0.10M | 0.09M | 0.08M | 0.06M | 0.06M | 0.05M | 0.05M | 0.02M | 0.03M | 0.02M | 0.01M | 0.01M | 0.02M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.47M | 0.05M | 0.06M | 0.30M | 0.06M | 1.73M | -1.85M | 0.06M | 0.05M | 0.02M | 0.01M | 0.05M | 0.16M | 0.16M | 0.16M | 0.15M | 0.16M | 0.16M | 0.15M | 0.15M |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 40.63M | 40.77M | 0.73M | 0.74M | 40.82M | -0.02M | 41.33M | 0.60M | 38.48M | | 0.83M | 67.92M | | | 1.64M | 0.07M | -0.01M | |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-cash Items (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 26.26M | 0.30M | 0.25M | | 33.08M | 33.12M | 40.20M | 0.31M | | 0.10M | 36.86M | 0.10M | 45.40M | 1.02M | 0.87M | | 660.00 |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.18M | 0.07M | 0.38M | 0.18M | -0.26M | -0.20M | -0.09M | -0.07M | 0.27M | -0.03M | 0.53M | 0.13M | 0.62M | -0.36M | -0.70M | 0.29M | 0.77M | -0.03M | -0.23M | -0.13M |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.31M | 0.49M | -1.91M | 0.17M | 0.33M | -0.46M | 1.44M | 0.06M | 0.01M | 0.01M | -0.00M | 0.01M | 0.02M | 0.01M | 0.04M | 0.05M | 0.01M | 0.01M | -0.10M | 0.01M |
|
Amortization of Deferred Charges (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.74M | 0.76M | 0.78M | 0.81M | 0.82M | -1.62M | 4.78M | | 0.26M | -0.26M | | | | | | | | | | |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.14M | 0.14M | 0.14M | 0.13M | 0.13M | 0.11M | 0.13M | 0.10M | 0.09M | 0.08M | 0.06M | 0.06M | 0.05M | 0.05M | 0.02M | 0.03M | 0.02M | 0.01M | 0.01M | 0.02M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.17M | 0.50M | -0.54M | 0.16M | -0.34M | 0.11M | 0.08M | 0.40M | 0.66M | -0.18M | -0.66M | 0.05M | 0.13M | -0.35M | 0.00M | 0.44M | 0.07M | -0.47M | -0.02M | 0.30M |
|
Change in Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.03M | -0.02M | -0.04M | -0.08M | 0.19M | -0.07M | -0.09M | -0.02M | -0.14M | 0.08M | 0.06M | 0.04M | -0.03M | 0.01M | 0.10M | -0.03M | -0.02M | 0.06M | -0.02M | 0.12M |
|
Change in Account Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.13M | 0.15M | 0.02M | 0.04M | 0.11M | 0.31M | -0.22M | 0.05M | -0.13M | 0.03M | -0.01M | 0.06M | -0.22M | -0.01M | 0.04M | -0.10M | -0.05M | -0.07M | 0.06M | 0.02M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.67M | -0.01M | 2.78M | 0.33M | -0.26M | -0.29M | 0.11M | 0.80M | 0.80M | -1.34M | 2.94M | 0.80M | 0.80M | 0.80M | -2.49M | -0.08M | 1.69M | -1.56M | 3.16M | 0.80M |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.27M | -0.04M | -0.11M | -0.03M | 0.22M | 0.23M | 0.04M | 0.00M | 0.37M | 0.08M | 0.58M | 0.41M | 0.88M | -0.23M | -0.90M | -0.27M | 1.13M | -1.03M | 0.15M | -0.02M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.04M | 0.02M | | | | | | | 0.00M | 0.01M | 0.01M | 0.02M | 0.01M | 0.01M | 0.00M | 0.00M | 478.00 | 0.00M | 0.01M |
|
Change in Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.07M | -0.02M | 0.06M | | 0.00M | | | | | 0.05M | 0.01M | 0.11M | -0.03M | -0.07M | 0.02M | 0.03M | 0.01M | -0.05M | |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.18M | 0.00M | -0.06M | | -0.01M | 0.06M | | | -0.00M | -0.06M | -0.02M | -0.13M | 0.02M | 0.06M | -0.02M | -0.04M | -0.01M | 0.04M | -0.01M |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.05M | -0.05M | 0.00M | -0.02M | -0.00M | -0.00M | 0.26M | -0.00M | -0.00M | -0.00M | -0.00M | -0.00M | -0.00M | -0.00M | | | | | | |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.07M | -0.16M | 0.39M | 0.11M | -0.26M | -0.21M | 0.23M | -0.08M | 0.27M | -0.03M | 0.47M | 0.10M | 0.49M | -0.34M | -0.64M | 0.27M | 0.74M | -0.03M | -0.18M | -0.14M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.18M | 0.03M | 0.37M | 0.18M | -0.26M | -0.20M | -0.09M | -0.07M | 0.27M | -0.03M | 0.52M | 0.12M | 0.60M | -0.36M | -0.71M | 0.29M | 0.77M | -0.03M | -0.23M | -0.14M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.13M | -0.16M | 0.39M | 0.11M | -0.26M | -0.21M | 0.23M | -0.08M | 0.27M | -0.03M | 0.47M | 0.10M | 0.49M | -0.34M | -0.64M | 0.27M | 0.74M | -0.03M | -0.18M | -0.14M |