|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | -5.75M | -7.70M | -3.30M | -2.51M | -3.02M | -3.42M | -4.94M | -6.86M | -9.03M | -10.22M | -6.38M | -7.80M | -12.82M | -8.63M | 21.80M | -15.66M | -11.58M | -18.38M | 31.73M | -22.14M |
|
Depreciation and Depletion (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | 0.01M | 0.01M | | | | | | | | | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.02M | 0.02M | 0.02M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | 1.01M | 1.47M | 1.24M | 1.05M | 1.19M | 0.91M | 0.86M | 0.88M | 0.85M | 0.77M | 0.78M | 0.81M | 0.80M | 0.79M | 0.70M | 1.62M | 1.50M | 1.48M | 1.66M | 3.18M |
|
Gains from Sales and Divestitures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | 0.01M | | | | | | | | | | | | | | | | | | | |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | 1.40M | 1.51M | | 1.92M | 0.09M | 0.10M | 2.36M | 2.41M | 2.43M | 2.64M | 0.11M | 2.54M | 0.37M | 0.12M | 0.21M | 2.32M | 0.01M | 0.09M | 0.01M | 0.07M |
|
Non-cash Items (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | 0.16M | 0.20M | 0.62M | 0.29M | 8.00M | 7.10M | 0.07M | 0.92M | 0.09M | 0.00M | 0.03M | 0.03M | 0.01M | 0.06M | 0.76M | 0.21M | 0.39M | 17.41M | 47.07M | 0.95M |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | -3.94M | -5.13M | -3.58M | -1.98M | -1.38M | -1.94M | -2.89M | -5.20M | -5.47M | -9.06M | -8.97M | -6.67M | -5.94M | -8.13M | -10.01M | -10.36M | -10.06M | -14.00M | -16.48M | -18.81M |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.01M | 0.01M | -0.01M | 0.16M | 0.24M | | 0.01M | -0.01M | 0.01M |
|
Amortization of Deferred Charges (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | 0.01M | 0.01M | | | | | | | | | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.02M | 0.02M | 0.02M |
|
Change in Account Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | -0.22M | 1.34M | -1.38M | -0.37M | 0.09M | 0.47M | 0.02M | 0.19M | 1.66M | 2.28M | -3.87M | 0.26M | 3.59M | -0.12M | -0.71M | 0.58M | -0.09M | 0.56M | 4.50M | 3.10M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | 0.83M | -0.58M | -0.60M | -0.13M | 0.14M | 0.29M | 0.92M | 0.39M | 0.85M | -1.18M | 0.12M | -0.59M | 2.19M | -0.42M | -1.07M | 1.69M | -0.18M | 3.63M | 3.26M | -0.20M |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | -0.24M | -0.32M | -0.50M | -0.04M | -0.24M | 0.20M | -0.18M | -0.09M | -0.08M | 0.87M | 0.15M | -0.28M | 0.02M | 0.01M | 1.62M | -1.64M | 0.05M | 2.00M | 2.17M | 3.20M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.06M | 0.01M | | | 0.03M | 0.06M | | 0.06M | | |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00M | | | | | 36.35M | | | | |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 10.03M | -0.02M | -0.01M | | | -35.99M | 36.29M | | -0.06M | | |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | 0.30M | 0.02M | 0.04M | 0.05M | 0.11M | | 0.59M | | | | | | | | 1.12M | 2.32M | 4.65M | 0.47M | | |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | -0.03M | -0.00M | -0.04M | -0.03M | -0.11M | 7.44M | -0.06M | 0.01M | -0.02M | 24.78M | -0.07M | -0.01M | -0.01M | -0.00M | 51.88M | -2.32M | 70.35M | 1.32M | 0.01M | 0.07M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | -3.97M | -5.13M | -3.62M | -2.01M | -1.49M | 5.50M | -2.95M | -5.20M | -15.46M | 25.75M | -9.06M | -6.68M | -5.95M | -8.13M | 5.88M | 23.61M | 60.29M | -12.73M | -16.46M | -18.73M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | -3.94M | -5.13M | -3.58M | -1.98M | -1.38M | -1.94M | -2.89M | -5.20M | -5.47M | -9.06M | -9.03M | -6.67M | -5.94M | -8.13M | -10.04M | -10.42M | -10.06M | -14.05M | -16.48M | -18.81M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | -3.97M | -5.13M | -3.62M | -2.01M | -1.49M | 5.50M | -2.95M | -5.20M | -5.50M | 25.75M | -9.06M | -6.68M | -5.95M | -8.13M | 5.88M | 23.61M | 60.29M | -12.73M | -16.48M | -18.73M |