|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -70.07M | -45.34M | -40.08M | -41.28M | -84.12M | -20.99M | -26.50M | -13.70M | -18.61M | -11.57M | -9.56M | -11.92M | -16.79M | 19.23M | -4.77M | -4.76M | -5.96M | -5.54M | -22.61M | -4.69M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.38M | 2.60M | 2.10M | -0.40M | 2.02M | 0.34M | 0.31M | 0.18M | 0.72M | 0.15M | 0.10M | 0.90M | 0.47M | 0.14M | 0.54M | 0.04M | 0.60M | 0.18M | 1.40M | 0.44M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -9.77M | 1.76M | 1.59M | 5.56M | 64.57M | 2.70M | 16.30M | | | | | | | | | | | | | |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -32.81M | -31.74M | -28.89M | -11.05M | -6.04M | -11.07M | -4.41M | -6.22M | -3.41M | -4.50M | -2.50M | -2.33M | -1.65M | 5.44M | -3.59M | -4.96M | -5.66M | -2.45M | -4.35M | -5.52M |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.85M | 0.95M | 0.79M | 0.64M | 0.58M | 0.58M | 0.58M | 0.56M | 0.41M | 0.40M | 0.14M | 0.41M | 0.12M | 0.12M | 0.11M | 0.11M | 0.06M | | | |
|
Amortization of Deferred Charges (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.03M | 0.03M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.37M | 0.00M | 0.20M | | 0.12M | 0.11M | 0.11M | 0.06M | | 0.33M | |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.28M | 0.28M | 0.25M | 0.13M | 0.12M | 0.10M | 0.05M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.00M | 0.01M | 0.00M | 0.01M | 0.00M | 0.00M | 0.01M | 0.00M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.04M | 0.18M | | | | | | | | | | | | | | | | | |
|
Change in Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.13M | -0.79M | -0.78M | -0.33M | -0.17M | | | | | | | | | | | | | | | |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.41M | -10.45M | -6.74M | 5.84M | 8.64M | -1.82M | -0.20M | -1.53M | 0.46M | 3.32M | 1.06M | 1.97M | 4.42M | -14.30M | 1.05M | 0.93M | 0.99M | 0.92M | 17.58M | -4.01M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.02M | 0.01M | 0.01M | 0.02M | | | | | | | | | | | | | | | | |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.02M | -0.01M | -0.01M | -0.02M | | | | | | | | | | | | | | | | |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -16.81M | 0.50M | -0.11M | 0.65M | | 0.26M | 2.10M | 0.70M | 0.17M | 0.30M | | | | | | | 1.06M | 0.02M | | |
|
Long-Term Debt Issuances (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 50.00M | | | | | | | | | | | | | 0.71M | | | | 0.14M | | |
|
Long-Term Debt Repayments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Shares Issued (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 17.84M | 26.10M | 18.80M | 10.30M | 17.46M | 22.00M | | 22.09M | 19.82M | 13.24M | 14.19M | 22.95M | 25.85M | 25.80M | 37.47M | 37.37M | 38.32M | 38.47M | 38.47M | 31.32M |
|
Net Equity Issued and Repurchased (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.90M | 10.70M | | | | | | | | | | | | | | | | | |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 52.48M | 4.35M | 31.23M | 4.55M | 7.88M | 11.52M | 2.33M | 14.72M | 1.35M | 4.02M | 0.65M | 3.63M | 3.44M | 9.67M | | 0.02M | 1.17M | -0.12M | | 16.19M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 19.65M | -27.40M | 2.33M | -6.51M | 1.87M | 0.45M | -2.07M | 8.51M | -2.06M | -0.48M | -1.85M | 1.30M | 1.79M | 15.11M | -3.59M | -4.93M | -4.50M | -2.57M | -4.35M | 10.67M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -32.83M | -31.75M | -28.90M | -11.06M | -6.04M | -11.07M | -4.41M | -6.22M | -3.41M | -4.50M | -2.50M | -2.33M | -1.65M | 5.44M | -3.59M | -4.96M | -5.66M | -2.45M | -4.35M | -5.52M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 19.65M | -27.40M | 2.33M | -6.51M | 1.84M | 0.45M | -2.07M | 8.51M | -2.06M | -0.48M | -1.85M | 1.30M | 1.79M | 15.11M | -3.59M | -4.93M | -4.50M | -2.57M | -4.35M | 10.67M |