|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | -18.83M | -10.30M | -14.30M | -7.89M | -14.33M | -13.30M | -11.15M | -15.08M | -13.71M | -13.66M | -12.13M | -13.16M | -18.81M | -15.67M | -9.63M | -9.19M | -16.21M | -14.56M | -8.18M | 1.96M |
|
Depreciation and Depletion (Quarter)
|
| | | | | | | | | | | | | | | | 0.22M | 0.23M | 0.23M | 0.23M | 0.22M | 0.21M | 0.20M | 0.20M | 0.17M | 0.10M | 0.10M | 0.14M | 0.10M | 0.10M | 0.10M | 0.10M | 0.10M | 0.10M | 0.08M | 0.07M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | 23.05M | 21.20M | 18.12M | | 18.53M | 2.31M | 13.86M | 0.44M | 2.00M | 11.00M | 2.07M | 2.07M | 1.95M | 9.20M | 7.20M | 1.56M | 1.34M | 1.26M | 1.53M | 0.61M |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | -11.79M | -9.77M | -6.63M | -10.65M | -11.57M | -12.85M | -6.87M | -10.51M | -10.83M | -10.37M | -7.80M | -10.96M | -9.78M | -9.99M | -7.53M | -9.03M | -8.17M | -3.42M | -9.02M | -1.08M |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | -0.01M | | | 419.00 | | | -0.10M | -0.22M | -0.15M | -0.07M | -0.01M | | | | | | | | | -0.03M |
|
Amortization of Deferred Charges (Quarter)
|
| | | | | | | | | | | | | | | | | | | | 0.00M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | 0.32M | 0.31M | 0.32M | 0.31M | 0.30M | 0.21M | 0.20M | 0.20M | 0.18M | 0.14M | 0.13M | 0.11M | 0.10M | 0.10M | 0.10M | 0.10M | 0.10M | 0.10M | 0.08M | 0.68M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | -0.00M | 0.49M | -1.13M | 2.37M | -2.22M | -0.19M | 0.06M | -0.74M | 0.14M | 0.94M | 0.53M | 0.04M | -0.30M | 0.45M | 1.30M | -2.21M | -0.94M | 0.53M | -0.14M | 5.16M |
|
Change in Account Payables (Quarter)
|
| | | | | | | | | | | | | | | | 0.20M | 0.72M | -0.52M | 0.12M | 0.03M | -1.05M | 0.48M | 0.63M | -0.58M | 0.20M | 0.12M | 1.02M | 0.42M | -0.01M | 2.57M | -3.65M | 0.96M | -0.16M | -1.28M | 1.60M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | -0.81M | 0.03M | 1.99M | 0.63M | -1.22M | 0.15M | 0.32M | -0.33M | -0.71M | 1.23M | 1.05M | -0.98M | 1.07M | -0.65M | -1.36M | -0.29M | 1.32M | -2.71M | 0.35M | -0.26M |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | 1.59M | 1.20M | -1.92M | -0.82M | 0.10M | 1.17M | -0.42M | -1.58M | 1.52M | -0.45M | -0.75M | -3.11M | -0.74M | 0.74M | -2.31M | 0.32M | 1.08M | 0.47M | -3.60M | -0.52M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | 0.65M | 0.25M | 0.01M | 39.00 | 0.03M | 0.07M | 0.08M | 0.00M | | | | | 0.06M | 0.01M | -0.00M | 0.00M | 0.15M | 0.03M | | |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | 0.00M | 550.00 | | 0.00M | 0.00M | | 0.00M | | | | | | 0.10M | 0.00M | | | | 0.02M |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | 9.35M | -0.23M | -0.01M | 511.00 | -0.03M | -0.06M | -29.52M | 5.00M | 15.00M | 5.00M | 5.00M | | -0.06M | -0.01M | 0.10M | -0.00M | -0.15M | -0.03M | -6.77M | 7.02M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | 0.92M | 9.44M | -8.30M | 15.32M | | | 16.60M | | 0.39M | 0.09M | 7.13M | 5.78M | 3.35M | | | 0.06M | | 0.75M | 1.00M | 0.75M |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | 0.83M | 10.67M | 0.35M | 7.38M | 15.16M | 11.11M | -0.01M | 27.40M | 0.39M | 2.10M | 4.59M | 4.78M | 2.35M | -1.00M | 9.82M | -0.93M | -1.00M | 17.80M | 0.00M | 9.49M |
|
Net Equity Issued and Repurchased (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 10.82M | -0.01M | | | | 10.24M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | -1.61M | 0.66M | -6.29M | -3.26M | 3.56M | -1.80M | -36.40M | 21.89M | 4.56M | -3.27M | 1.79M | -6.18M | -7.49M | -11.00M | 2.39M | -9.96M | -9.32M | 14.36M | -15.79M | 15.44M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | -12.44M | -10.02M | -6.64M | -10.65M | -11.60M | -12.91M | -6.95M | -10.52M | -10.83M | -10.37M | -7.80M | -10.96M | -9.84M | -10.00M | -7.53M | -9.03M | -8.32M | -3.44M | -9.02M | -1.08M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | -1.61M | 0.66M | -6.29M | -3.26M | 3.56M | -1.80M | -36.40M | 21.89M | 4.56M | -3.27M | 1.79M | -6.18M | -7.49M | -11.00M | 2.39M | -9.96M | -9.32M | 14.36M | -15.79M | 15.44M |