|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Depreciation and Depletion (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.01M | 0.01M | 0.01M | 0.01M | | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.03M | 0.04M | 0.07M | 0.04M | | 0.01M | 0.01M | 0.02M | 0.02M | 0.02M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.03M | 0.81M | 0.83M | 0.64M | | 0.52M | 0.91M | -0.79M | -0.79M | 0.05M | 0.33M | 0.33M | | 0.88M | 14.30M | 1.42M | 14.00M | 11.00M | -4.09M | 21.40M |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -4.69M | -5.07M | -5.10M | -5.22M | | -6.37M | -7.21M | -1.83M | 3.54M | -1.32M | -3.43M | -5.73M | -8.90M | -12.13M | | -4.74M | -6.25M | -11.11M | -5.53M | -4.41M |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.02M | 0.44M | 1.11M | | | | | | |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.01M | 0.01M | 0.01M | 0.01M | | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.03M | 0.03M | 0.07M | 0.10M | | 0.01M | 0.01M | 0.02M | 0.02M | 0.02M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Account Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.18M | -0.07M | 0.05M | -0.09M | 0.26M | -0.15M | -0.21M | -0.37M | | 0.04M | -0.15M | -0.20M | | -0.00M | | | | | | |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.57M | 0.12M | 0.55M | -0.11M | | -0.33M | -0.75M | -0.08M | -1.00M | 0.21M | -1.06M | -1.54M | -0.37M | 1.24M | | 0.45M | 1.86M | -6.21M | 0.15M | 0.45M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.23M | | | | | 0.02M | 0.06M | -0.09M | 0.15M | | -0.07M | 0.14M | -0.04M | -0.19M | 0.05M |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.23M | | | | | -0.02M | -0.02M | -0.04M | -5.23M | | -1.15M | -0.16M | | -0.03M | -0.05M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.36M | 0.07M | | | | | | | | | | | | 1.93M | | 0.50M | 3.12M | | | |
|
Long-Term Debt Issuances (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.90M | 19.07M | 28.57M | | | | | 2.90M | |
|
Short-Term Debt repayments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Shares Issued (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.78M | | | | 6.40M | 2.17M | 6.51M | 6.49M | 18.03M | 3.02M |
|
Net Equity Issued and Repurchased (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.10M | 10.47M | | 5.00M | | | | 6.20M | 6.19M | 7.50M |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.49M | 13.88M | -0.17M | -0.00M | | 1.91M | 1.86M | -0.00M | -11.85M | -0.00M | 0.81M | 10.57M | 17.58M | 33.29M | | -0.55M | 8.70M | 5.27M | 6.51M | 7.14M |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -5.18M | 8.80M | -5.28M | -5.22M | | -4.70M | -5.59M | -1.83M | -8.55M | -1.32M | -0.88M | 4.82M | 8.65M | 15.93M | | -6.44M | 2.29M | -5.82M | 0.92M | 2.68M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -4.69M | -5.07M | -5.10M | -5.22M | | -6.60M | -7.21M | -1.83M | 3.54M | -1.32M | -3.45M | -5.79M | -8.81M | -12.28M | | -4.67M | -6.39M | -11.07M | -5.34M | -4.46M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -5.18M | 8.80M | -5.28M | -5.22M | | -4.70M | -5.36M | -1.83M | -8.31M | -1.32M | -2.65M | 4.82M | 8.65M | 15.93M | | -6.44M | 2.29M | -5.84M | 0.95M | 2.68M |