|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.98M | -2.41M | 1.79M | 0.70M | 3.62M | 4.37M | 0.17M | -0.32M | -1.94M | -1.95M | -2.28M | -2.28M | -3.14M | -3.47M | -2.88M | -3.31M | -4.22M | -5.06M | -3.84M | -58.95M |
|
Depreciation and Depletion (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.03M | 0.03M | 0.04M | | 0.06M | 0.05M | 0.05M | 0.04M | 0.10M | 0.10M | 0.10M | 0.10M | 0.10M | 0.10M | 0.10M | 0.10M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.38M | 0.49M | 0.81M | | 0.95M | 1.18M | 0.16M | 0.86M | 0.71M | 0.59M | 0.34M | 0.52M | 0.53M | 0.49M | 0.24M | 0.17M |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.63M | -1.89M | 3.14M | 2.54M | 3.06M | 7.98M | 3.86M | 3.15M | -5.07M | -2.92M | 2.03M | -3.93M | 3.91M | -1.80M | 12.81M | -8.76M | 1.61M | -3.14M | 0.33M | -2.75M |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00M | 0.00M | 0.88M | 0.33M | 0.33M | -0.24M | 0.92M | -1.27M | 0.40M | 0.41M | 0.47M | 0.48M | 0.48M | 0.49M | 0.51M | -0.99M | 0.53M | 0.53M | 0.53M | 0.55M |
|
Amortization of Deferred Charges (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.01M | | | | | | | | | | | | | | | 0.13M | | | | 0.11M |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.03M | 0.03M | 0.54M | | 0.06M | 0.05M | 0.73M | 1.04M | 1.49M | 2.68M | 2.60M | 2.49M | 2.23M | 2.58M | 2.79M | 3.00M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.03M | 2.32M | 3.22M | 0.92M | 0.76M | 0.36M | -1.42M | 2.12M | 0.85M | 1.19M | -0.47M | 1.13M | -1.06M | 1.70M | -2.28M | 2.00M | -0.28M | 2.29M | -1.83M | -0.55M |
|
Change in Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.28M | 0.57M | -0.16M | -0.17M | -0.06M | 0.22M | 0.41M | 0.23M | 0.42M | -0.16M | 0.03M | -0.13M | 0.36M | -0.35M | 0.05M | -0.20M | 0.20M | -0.20M | -0.09M | 0.04M |
|
Change in Account Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.17M | 0.26M | 1.90M | -0.12M | -1.65M | 0.65M | -1.46M | 2.99M | -0.21M | -1.48M | 1.89M | 0.56M | 4.34M | -2.48M | 10.42M | -7.25M | 1.68M | -0.35M | -1.79M | 1.01M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.14M | 0.58M | 0.52M | 1.90M | 0.44M | 1.25M | -0.21M | 2.14M | -0.11M | -3.53M | -0.09M | 0.65M | 0.36M | 0.67M | 0.04M | 1.07M | 0.60M | 0.46M | 0.60M | -0.19M |
|
Change in Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.04M | 17.83M | | 1.68M | 0.01M | 0.11M | 0.19M | 0.08M | 0.03M | 0.13M | 0.79M | 0.16M | 0.45M | -0.33M | 48.64M | -48.61M | -0.01M | -0.04M | 3.67M | -3.57M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.40M | |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.96M | -21.09M | 0.35M | -2.01M | -0.96M | -3.33M | -0.51M | -6.62M | 0.46M | -1.83M | -4.14M | -9.25M | -17.10M | -13.42M | -18.76M | -4.60M | -2.76M | -0.45M | -0.17M | -1.23M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.35M | 7.12M | 0.58M | 0.24M | 0.10M | 2.89M | 0.41M | 212.00 | | | 2.50M | 9.96M | | | | -99.00 | | | | |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.35M | 20.08M | -1.32M | -0.11M | -0.36M | 2.42M | -0.06M | -0.32M | -0.57M | -0.72M | 11.86M | 9.94M | 8.89M | 20.98M | -0.16M | 12.46M | -0.02M | 4.80M | 2.15M | 0.57M |
|
Net Equity Issued and Repurchased (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.14M | | | | | | | | | | | | | | | 9.97M | | | | |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.76M | -2.90M | 2.17M | 0.42M | 1.74M | 7.08M | 3.30M | -3.79M | -5.18M | -5.47M | 9.74M | -3.24M | -4.30M | 5.76M | -6.11M | -0.90M | -1.17M | 1.21M | 2.31M | -3.41M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.67M | -19.72M | 3.14M | 0.86M | 3.05M | 7.87M | 3.67M | 3.07M | -5.09M | -3.04M | 1.24M | -4.09M | 3.46M | -1.48M | -35.83M | 39.85M | 1.63M | -3.10M | -3.34M | 0.82M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.76M | -2.90M | 2.17M | 0.42M | 1.74M | 7.08M | 3.30M | -3.79M | -5.18M | -5.47M | 9.74M | -3.24M | -4.30M | 5.76M | -6.11M | -0.90M | -1.17M | 1.21M | 2.31M | -3.41M |