|
Net Income (Quarter)
|
| -0.63M | -0.36M | -0.19M | -0.29M | -0.23M | -0.11M | -0.16M | -0.13M | -0.18M | -0.20M | -6.44M | -0.36M | -0.87M | 0.08M | -2.89M | 0.41M | 1.30M | -1.33M | -0.10M | -1.27M | 7.24M | -0.73M | -0.60M | -0.64M | 0.34M | 1.00M | 0.59M | 0.23M | -1.14M | 3.13M | 0.29M | 0.23M | -11.55M | -1.34M | 0.58M | 0.27M | -1.25M | -2.29M | 7.86M | -0.83M | 5.05M | -2.56M | -1.90M | -0.53M |
|
Depreciation and Depletion (Quarter)
|
| | | | | | | | | | | | | | 0.00M | 0.00M | 0.00M | 0.01M | 0.01M | 0.01M | 0.01M | -0.03M | 0.00M | 0.03M | 0.04M | -0.06M | 0.00M | 0.02M | 0.07M | -0.04M | 0.03M | 0.03M | 0.03M | 0.04M | 0.03M | 0.05M | 0.03M | 0.06M | 0.06M | 0.06M | 0.06M | -0.13M | 0.06M | 0.06M | |
|
Share-based Compensation (Quarter)
|
0.22M | 0.07M | 0.03M | -0.28M | 0.03M | -0.01M | 0.01M | | | | | 3.93M | | | | | 0.30M | 0.57M | -0.47M | -0.27M | -0.28M | 2.30M | 0.20M | -0.57M | 1.13M | 1.08M | 0.17M | 0.56M | 0.04M | 0.44M | 0.30M | 0.30M | 0.33M | 0.30M | 0.29M | 0.33M | 0.39M | 0.24M | 0.14M | 0.30M | 0.20M | -0.61M | 0.01M | 0.01M | 0.01M |
|
Cash from Discontinued Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | 1.55M | | | | 0.17M | -0.78M | -0.45M | 1.76M | 1.31M | 1.66M | 0.08M | -0.28M | -1.00M | -1.07M | -0.16M | -0.40M | 2.48M | 0.18M | -5.85M | 5.67M | | | |
|
Gains from Investment Securities (Quarter)
|
| | | | | 268.00 | | | 0.02M | -0.02M | | | 0.08M | -0.23M | 0.31M | | | | | | | | | | | -0.08M | | | | | | | | 0.05M | 13.10M | 13.10M | 13.05M | -0.39M | 6.78M | 0.01M | 30.04M | -0.03M | -0.01M | -0.07M | -0.00M |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | 0.09M | 0.03M | 0.01M | 0.40M | 0.01M | 0.02M | 0.02M | 0.03M | -0.07M | 0.04M | 0.04M | 0.04M | 11.71M | | | | | | | | | | | |
|
Non-cash Items (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.09M | 0.05M | 13.10M | 0.02M | 27.97M | 19.44M | 0.09M | 23.85M | 0.10M | 0.10M | 0.10M | |
|
Cash from Operations (Quarter)
|
-0.44M | -0.50M | -0.17M | -0.08M | -0.18M | -0.15M | -0.05M | -0.09M | -0.05M | -0.11M | -0.03M | -0.22M | -0.34M | | -0.66M | -0.86M | -0.18M | 0.21M | -0.54M | 0.41M | -0.05M | -2.05M | -0.28M | 0.83M | -3.99M | 2.65M | -0.20M | -1.59M | -2.45M | 0.04M | -1.46M | -1.64M | 0.14M | -1.93M | -4.16M | -0.68M | -0.75M | 0.29M | -4.04M | 1.69M | -3.26M | -0.51M | -1.21M | -0.13M | 0.06M |
|
Amortizatization of Intangibles (Quarter)
|
0.01M | 0.01M | 0.03M | 0.06M | 0.18M | -0.14M | | | 0.17M | -0.15M | | | | | | | | | | | | | | | | | | | | | 0.39M | 0.39M | 0.03M | 0.02M | 0.02M | | 0.02M | 0.03M | 0.03M | 0.42M | 0.03M | -0.07M | 0.67M | 0.16M | 0.03M |
|
Amortization of Deferred Charges (Quarter)
|
| | | 0.00M | 0.01M | | | -0.01M | | | | | | | | | | | | | | | | | | | | | | | | | 0.78M | -0.22M | 0.51M | 0.33M | 0.09M | 0.19M | 0.43M | 0.42M | 0.07M | | | | 0.03M |
|
Depreciation & Amortization (CF) (Quarter)
|
0.01M | 0.01M | 0.01M | 0.01M | 0.00M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.04M | 0.07M | 0.07M | 0.05M | 0.06M | 0.06M | 0.06M | 0.09M | 0.10M | -0.12M | -0.02M | 0.01M | 0.03M | 0.21M | -0.05M | 0.05M | 0.02M | 0.15M | 0.29M | 0.12M | 0.12M | 0.12M | 0.45M | 0.20M | 0.21M | 0.20M | 0.23M | 0.19M | 0.23M | 0.19M | 0.19M | 0.18M | 0.18M | |
|
Change in Receivables (Quarter)
|
-0.12M | 0.26M | -0.27M | 0.26M | 0.02M | -0.00M | -0.04M | 296.00 | -0.01M | 0.00M | 0.00M | -0.21M | 0.27M | | -0.18M | 1.73M | -0.14M | -1.45M | 1.13M | -1.26M | -0.76M | -0.28M | 0.14M | -1.03M | 1.32M | -3.20M | 0.10M | 0.83M | 1.10M | 4.88M | -0.47M | 0.86M | 0.58M | 0.22M | 3.11M | -2.61M | 0.08M | -0.86M | 3.81M | -1.59M | -0.00M | -0.54M | 0.14M | 0.12M | |
|
Change in Account Payables (Quarter)
|
-0.08M | -0.01M | 0.00M | 0.03M | 0.00M | -0.02M | 0.02M | 0.04M | 0.02M | 0.03M | 0.03M | 0.07M | 0.05M | | | -0.10M | | -0.01M | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Accured Expenses (Quarter)
|
-0.06M | -0.04M | -0.02M | 0.02M | 0.06M | 0.09M | 0.03M | 0.08M | 0.01M | 0.04M | 0.11M | 0.02M | 0.04M | | -0.38M | 1.63M | -0.09M | 0.53M | 0.96M | -0.34M | -1.08M | -0.40M | 0.09M | -0.01M | -0.76M | -749.00 | 0.45M | -0.08M | 0.49M | -0.41M | 0.81M | 0.26M | 1.15M | 0.86M | 0.09M | -0.76M | 0.49M | 1.18M | 1.12M | -0.09M | -1.90M | 0.45M | 0.41M | 1.22M | -0.16M |
|
Other Working Capital Changes (Quarter)
|
-0.00M | 0.10M | -0.40M | 0.68M | 0.03M | 0.06M | -0.21M | | -0.01M | -0.00M | -78.00 | 0.13M | -0.12M | | -0.02M | 0.02M | -0.02M | 0.01M | -0.39M | -0.21M | 0.54M | 0.06M | -0.01M | 0.15M | 0.03M | -0.17M | 0.03M | 0.91M | -0.86M | -0.20M | -0.03M | 0.35M | 0.40M | 0.60M | -0.37M | -0.17M | 0.04M | 0.39M | 0.30M | 19.96M | 19.96M | 0.19M | -0.03M | -0.03M | -0.02M |
|
Capital Expenditures (Quarter)
|
0.01M | -0.03M | 0.05M | -0.06M | | -682.00 | 0.01M | | | | | | | | 0.01M | 0.01M | -154.00 | 0.01M | 0.05M | 0.00M | 0.05M | -0.10M | | | -0.01M | 0.05M | 0.01M | 0.02M | 0.04M | 0.03M | 0.04M | 0.00M | 193.00 | 0.37M | | | | | 0.01M | -397.00 | -132.00 | 794.00 | | | |
|
Change in Intangibles (Quarter)
|
0.02M | -0.05M | 0.06M | -0.07M | -682.00 | -0.01M | 0.02M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.16M | | | | | | | | | | | | | | | |
|
Cash from Investing Activities (Quarter)
|
-0.03M | -0.02M | -0.01M | -0.00M | -682.00 | -0.01M | -0.00M | | | | | | | | -0.18M | 0.36M | 154.00 | -0.01M | -0.99M | -0.00M | 0.89M | 0.10M | | | 2.17M | -2.20M | -0.01M | 2.14M | -0.04M | -2.68M | 0.24M | 0.05M | 0.07M | -0.29M | 0.05M | | 0.14M | | -0.01M | 9.78M | 0.01M | -0.01M | | | |
|
Other financing activities (Quarter)
|
| | | | 0.01M | 0.01M | | | 0.01M | -0.00M | | | | | | | | | | | | | | | | | -0.00M | -0.00M | | -0.03M | 0.30M | 0.30M | 0.33M | 0.31M | -0.30M | 0.33M | 0.39M | | 5.04M | 1.64M | | | | | |
|
Cash from Financing Activities (Quarter)
|
0.04M | 0.08M | 0.18M | 0.02M | 0.17M | 0.16M | 0.05M | 0.09M | 0.05M | 0.11M | 0.03M | 0.45M | 0.15M | | 0.73M | 0.77M | 0.30M | 0.11M | 1.89M | -0.77M | -0.79M | 2.75M | -0.06M | 0.68M | 2.56M | -2.85M | -0.01M | 0.51M | 2.68M | 1.99M | -0.10M | 0.87M | -1.14M | 2.62M | 5.44M | -0.03M | 1.99M | 0.32M | 1.51M | -5.07M | -0.59M | 0.40M | 1.16M | 0.08M | 0.05M |
|
Change in Cash (Quarter)
|
-0.43M | -0.44M | 406.00 | -0.06M | -0.01M | | 0.00M | -0.00M | 0.00M | -0.00M | | 0.35M | -0.19M | | 0.26M | -0.11M | 0.12M | 0.32M | 0.35M | -0.36M | 0.06M | -0.25M | -0.34M | 1.43M | 0.74M | -2.15M | -0.06M | 0.87M | 0.20M | -0.69M | -0.01M | 0.94M | -0.85M | 0.12M | 0.33M | 0.28M | -0.83M | -0.09M | -0.07M | 3.93M | -4.04M | 0.08M | -0.06M | -0.05M | |
|
Beginning Cash Balance (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | 1.84M | 4.67M | 4.20M | | | | | | | | | | 0.90M | 4.93M | | | | | 0.03M | 0.01M | 0.24M | 0.01M | |
|
Free Cash Flow (Quarter)
|
-0.45M | -0.47M | -0.22M | -0.02M | -0.18M | -0.15M | -0.05M | -0.09M | -0.05M | -0.11M | -0.03M | -0.22M | -0.34M | | -0.67M | -0.87M | -0.18M | 0.21M | -0.60M | 0.41M | -0.09M | -1.95M | -0.28M | 0.83M | -3.97M | 2.60M | -0.21M | -1.61M | -2.49M | 0.01M | -1.50M | -1.64M | 0.14M | -2.30M | -4.16M | -0.68M | -0.75M | 0.29M | -4.06M | 1.69M | -3.26M | -0.51M | -1.21M | -0.13M | 0.06M |
|
Net Cash Flow (Quarter)
|
-0.43M | -0.44M | 406.00 | -0.06M | -0.01M | | 0.00M | -0.00M | 0.00M | -0.00M | | 0.23M | -0.19M | | -0.11M | 0.26M | 0.12M | 0.32M | 0.35M | -0.36M | 0.06M | 0.80M | -0.34M | 1.50M | 0.74M | -2.40M | -0.23M | 1.05M | 0.19M | -0.65M | -1.32M | -0.72M | -0.93M | 0.39M | 1.32M | -0.72M | 1.38M | 0.61M | -2.55M | 6.40M | -3.84M | -0.13M | -0.06M | -0.05M | 0.11M |