|
Net Income (Quarter)
|
| | | | -17.75M | -6.13M | -10.57M | -9.99M | -11.07M | -9.83M | -10.54M | -11.37M | -11.65M | -9.01M | -9.02M | -22.19M | -14.03M | -13.10M | -10.65M | -13.77M | -14.74M | -12.87M | -11.95M | -13.12M |
|
Depreciation and Depletion (Quarter)
|
| | | | 0.04M | 0.04M | 0.09M | 0.06M | 0.10M | 0.13M | 0.13M | 0.13M | 0.13M | 0.14M | 0.13M | 0.13M | 0.14M | 0.17M | 0.16M | 0.20M | 0.19M | 0.19M | 0.18M | 0.20M |
|
Share-based Compensation (Quarter)
|
| | | | 0.62M | 0.47M | 0.75M | 0.79M | 1.10M | 0.93M | 1.06M | 1.71M | 1.48M | 1.53M | 1.59M | 11.14M | 2.54M | 2.68M | 2.69M | 2.46M | 2.92M | 2.89M | 2.79M | 2.92M |
|
Gains from Sales and Divestitures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | 0.08M |
|
Gains from Investment Securities (Quarter)
|
| | | | 0.02M | 0.04M | | 3.29M | 3.45M | 1.41M | | -0.00M | 0.99M | 0.26M | | 2.01M | 5.75M | 3.17M | | 5.99M | 0.93M | 0.37M | 5.83M | -0.00M |
|
Non-cash Items (Quarter)
|
| | | | 0.54M | 1.01M | 16.26M | 1.17M | 8.70M | 1.55M | 36.62M | 15.10M | 28.42M | 14.10M | 97.27M | 27.90M | 24.90M | 24.10M | 18.77M | 15.28M | 1.53M | 4.21M | 2.46M | 4.00M |
|
Cash from Operations (Quarter)
|
| | | | -6.46M | -9.21M | -7.01M | -10.64M | -10.10M | -11.10M | -10.84M | -10.25M | -12.81M | -8.12M | -7.84M | -10.90M | -9.83M | -10.41M | -8.01M | -12.77M | -7.94M | -9.71M | -9.76M | -12.16M |
|
Amortization of Deferred Charges (Quarter)
|
| | | | 0.07M | 0.07M | 0.02M | | | | 0.03M | 0.03M | 0.04M | 0.04M | 0.04M | 0.05M | 0.05M | 0.04M | 0.06M | 0.06M | 0.06M | 0.06M | 0.06M | 0.08M |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | 0.04M | 0.04M | 0.09M | 0.06M | 0.10M | 0.13M | 0.13M | 0.13M | 0.13M | 0.14M | 0.13M | 0.13M | 0.14M | 0.17M | 0.16M | 0.20M | 0.19M | 0.19M | 0.18M | 0.20M |
|
Change in Receivables (Quarter)
|
| | | | 0.53M | 1.18M | -0.86M | 1.11M | -0.07M | 1.70M | 0.21M | 0.93M | 0.29M | -0.35M | 1.18M | 0.94M | 0.11M | 0.43M | 0.23M | -0.26M | -1.86M | 1.06M | 2.46M | -1.56M |
|
Change in Inventory (Quarter)
|
| | | | 0.13M | 0.28M | 0.44M | 1.38M | 0.57M | 0.23M | 0.89M | 1.28M | 2.69M | -0.04M | 0.10M | 0.07M | 0.17M | 0.67M | 0.21M | -0.43M | 0.05M | -0.33M | 0.81M | 0.20M |
|
Change in Account Payables (Quarter)
|
| | | | 0.04M | -0.35M | -0.03M | 1.10M | -1.00M | 0.67M | 0.44M | 0.28M | 0.94M | -1.80M | 0.75M | 0.72M | 0.91M | -0.24M | -0.69M | 0.17M | 0.28M | 0.60M | 0.20M | -0.83M |
|
Change in Accured Expenses (Quarter)
|
| | | | 0.35M | 1.26M | 0.63M | -0.60M | 0.34M | 0.84M | 0.29M | -0.40M | 0.14M | 0.37M | -0.28M | -0.08M | -0.07M | 2.14M | 0.57M | -2.29M | 1.00M | 1.06M | 2.02M | -2.91M |
|
Other Working Capital Changes (Quarter)
|
| | | | 0.63M | 1.28M | -0.38M | -0.48M | -0.94M | 1.90M | 1.16M | -1.59M | 0.90M | -0.21M | -0.37M | -0.34M | -0.91M | 1.01M | -0.29M | 0.27M | -0.54M | 0.91M | -0.10M | -0.13M |
|
Capital Expenditures (Quarter)
|
| | | | 0.38M | 0.17M | 0.54M | 0.29M | 0.05M | 0.26M | 0.08M | 0.24M | 0.14M | 0.04M | 0.17M | 0.92M | 0.35M | 0.04M | 0.05M | 0.11M | 0.10M | 0.29M | 0.07M | 0.12M |
|
Cash from Investing Activities (Quarter)
|
| | | | -0.38M | -0.17M | -0.54M | -0.29M | -0.05M | -0.26M | -0.08M | -0.24M | -0.14M | -0.04M | -0.17M | -0.92M | -0.35M | -0.04M | -0.05M | -0.11M | -0.10M | -0.29M | -0.07M | -0.12M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | 0.78M | 0.06M | 0.01M | | 0.11M | | | 0.15M | 0.00M | | | | | 1.11M |
|
Cash from Financing Activities (Quarter)
|
| | | | | 133.17M | -21.29M | 0.05M | 0.32M | 0.01M | 7.12M | 7.57M | 0.47M | 0.36M | 15.58M | 1.36M | 0.47M | 40.20M | 13.83M | 9.62M | 0.39M | 0.10M | 0.41M | 8.88M |
|
Exchange Rate Effect (Quarter)
|
| | | | | -0.00M | -0.00M | -0.01M | -0.01M | -0.01M | 0.01M | 0.00M | 0.02M | -0.02M | 0.00M | -0.00M | -0.00M | 0.01M | -0.00M | 0.00M | 0.00M | | | -0.00M |
|
Change in Cash (Quarter)
|
| | | | -6.84M | 123.78M | -28.84M | -10.89M | -9.83M | -11.36M | -3.79M | -2.92M | -12.46M | -7.82M | 7.58M | -10.45M | -9.71M | 29.76M | 5.77M | -3.27M | -7.64M | -9.90M | -9.42M | -3.40M |
|
Free Cash Flow (Quarter)
|
| | | | -6.84M | -9.38M | -7.55M | -10.94M | -10.14M | -11.36M | -10.92M | -10.49M | -12.95M | -8.16M | -8.01M | -11.81M | -10.19M | -10.45M | -8.06M | -12.88M | -8.04M | -10.00M | -9.83M | -12.29M |
|
Net Cash Flow (Quarter)
|
| | | | -6.84M | 123.79M | -28.84M | -10.89M | -9.82M | -11.35M | -3.80M | -2.92M | -12.48M | -7.80M | 7.57M | -10.45M | -9.71M | 29.75M | 5.77M | -3.27M | -7.65M | -9.90M | -9.42M | -3.40M |