|
Net Income (Quarter)
|
| | | | | | | | | | | | | | -3.27M | -3.45M | -3.25M | -3.51M | -3.36M | -3.06M | -3.75M | -5.27M | -4.48M | -4.47M | -5.16M | -5.15M | -5.12M | -6.27M | -7.94M | -7.71M | -7.70M | -8.62M | -9.12M | -10.04M |
|
Depreciation and Depletion (Quarter)
|
| | | | | | | | | | | | | | 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 | 0.01M | 0.00M | 0.02M | 0.01M | 0.01M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | 0.45M | 0.30M | 0.30M | 0.31M | 0.36M | 0.42M | 0.41M | 0.42M | 0.38M | 0.42M | 0.46M | 0.49M | 0.44M | 0.56M | 0.59M | 0.87M | 0.77M | 1.02M | 1.19M | 0.82M |
|
Gains from Sales and Divestitures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | 0.21M | | | | 0.28M | | | | 0.17M | |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | 1.42M | 1.47M | 0.01M | 0.01M | 2.62M | 0.99M | 0.00M | | 0.45M | 0.45M | 0.00M | 0.00M | 4.86M | 4.63M | 0.00M | 0.06M | 6.69M | 5.71M | | 0.00M |
|
Non-cash Items (Quarter)
|
| | | | | | | | | | | | | | | 0.25M | 0.02M | | | | 0.83M | | 3.72M | 0.46M | 0.83M | 0.73M | 1.04M | 4.88M | 10.24M | 3.52M | 3.77M | 21.22M | 10.60M | 16.81M |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | -2.09M | -3.05M | -2.80M | -3.89M | -2.50M | -2.36M | -2.77M | -5.09M | -5.03M | -4.80M | -3.81M | -6.65M | -4.52M | -4.47M | -6.43M | -7.15M | -7.55M | -6.60M | -7.76M | -9.10M |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | | | | -0.01M | -0.01M | -0.11M | -0.12M | -0.04M | 0.04M | 0.13M | 0.20M | 0.23M | 0.42M | 0.37M | 0.33M | 0.32M | 0.36M | 0.33M | 0.26M | 0.18M | 0.25M | 0.25M | 0.19M |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | 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 | 0.01M | 0.00M | 0.02M | 0.01M | 0.01M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | -0.32M | 0.09M | 0.03M | 0.04M | -0.08M | -0.01M | 0.01M | -0.03M | 0.13M | 0.12M | 0.06M | 0.03M | -0.01M | -0.10M | -0.05M | 0.02M | -0.09M | 0.10M | -0.00M | 0.04M |
|
Change in Account Payables (Quarter)
|
| | | | | | | | | | | | | | -0.45M | 0.46M | -0.19M | -0.08M | 0.19M | 0.24M | -0.13M | 1.05M | -0.92M | 0.01M | 0.06M | -0.21M | 0.04M | 0.41M | -0.23M | 0.57M | -0.25M | 0.66M | -0.45M | 1.82M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | 0.70M | -0.29M | 0.09M | -0.02M | -0.09M | -0.27M | 0.74M | -0.42M | 0.04M | 0.20M | 0.53M | 0.02M | 0.39M | 0.78M | 1.30M | -1.31M | -0.33M | 0.47M | 0.28M | -1.23M |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | 0.01M | 0.01M | -0.01M | 0.01M | 0.06M | 0.06M | -0.08M | | 0.01M | 0.05M | -0.70M | 0.16M | 0.30M | 0.46M | -0.05M | 0.42M | 0.01M | 0.04M | 0.04M | 0.25M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | 0.00M | 0.00M | 0.01M | | 0.01M | 0.04M | 0.03M | 0.01M | 0.00M | 0.01M | 0.00M | 0.01M | | 0.01M | 0.01M | 0.01M | 0.01M | 0.02M | 0.01M | 0.01M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | 14.31M | 9.67M | 13.39M | 15.59M | 16.66M | 10.50M | 14.54M | 12.34M | 14.79M | 13.00M | 11.00M | 14.00M | 13.00M | 16.00M | 16.00M | 13.50M | 18.47M | 9.10M | 16.05M | 16.79M |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | 0.99M | -12.83M | -8.69M | 2.21M | 2.53M | 2.07M | 4.72M | 2.51M | -28.13M | 1.20M | 6.12M | 4.21M | 4.74M | -5.58M | 5.21M | 6.62M | 8.96M | -25.77M | 8.00M | -2.11M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.06M | |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | -0.00M | 29.86M | -0.02M | -0.00M | -0.00M | -0.00M | -0.00M | -0.00M | 36.85M | -0.01M | -0.00M | -0.00M | 11.75M | 0.12M | 0.12M | 0.09M | 0.16M | 31.53M | 12.09M | 0.42M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | -1.10M | 13.99M | -11.51M | -1.68M | 0.03M | -0.29M | 1.96M | -2.58M | 3.69M | -3.61M | 2.31M | -2.45M | 11.97M | -9.93M | -1.11M | -0.44M | 1.52M | -0.78M | 12.32M | -10.78M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | -2.09M | -3.05M | -2.81M | -3.89M | -2.50M | -2.40M | -2.80M | -5.10M | -5.03M | -4.81M | -3.81M | -6.66M | -4.52M | -4.48M | -6.44M | -7.16M | -7.56M | -6.62M | -7.77M | -9.11M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | -1.10M | 13.99M | -11.51M | -1.68M | 0.03M | -0.29M | 1.96M | -2.58M | 3.69M | -3.61M | 2.31M | -2.45M | 11.97M | -9.93M | -1.11M | -0.44M | 1.57M | -0.83M | 12.32M | -10.80M |