|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | -6.04M | 2.87M | -7.33M | -7.27M | -7.41M | -5.09M | -5.91M | -8.33M | -6.99M | -7.94M | -12.14M | -13.44M | -8.92M | -19.94M | -3.58M | -8.86M | 4.25M | -40.89M | 8.75M | 30.98M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | 0.78M | 0.81M | 0.91M | 1.04M | 0.93M | 0.89M | 0.35M | 0.49M | 0.61M | 0.57M | 0.55M | 2.36M | | 1.27M | 0.28M | | | 0.62M | 0.08M | 1.63M |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 0.01M | 0.09M | 0.50M | 0.10M | 2.32M | | | 6.29M | 20.90M | 1.23M | 0.80M |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | 1.70M | -12.70M | -8.18M | -4.70M | -6.82M | -5.40M | -6.96M | -4.74M | -5.81M | -6.32M | -9.89M | -8.17M | -5.94M | -6.09M | -4.44M | -3.45M | -2.81M | -4.07M | -4.20M | -2.90M |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | 0.03M | 0.03M | 0.03M | -0.02M | 0.15M | 0.16M | 0.18M | 0.18M | 0.18M | 0.18M | 0.18M | 0.21M | 0.28M | | | | 0.06M | 0.06M |
|
Amortization of Deferred Charges (Quarter)
|
| | | | | | | | | | | | | | | | | | | | 0.09M | | | | 0.13M | | | | 0.13M | 0.13M | | | 0.08M | 0.08M | | | | |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | 0.07M | 0.07M | 0.08M | 0.07M | 0.08M | 0.08M | 0.06M | 0.12M | 0.32M | 0.28M | 0.25M | 0.30M | 0.29M | 0.30M | | | | | | |
|
Change in Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 0.06M | 0.57M | -0.43M | 0.91M | | | | | | | |
|
Change in Account Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | 0.02M | -0.10M | -0.08M | 1.15M | -1.58M | 0.32M | -0.03M | -0.09M | 0.11M | 0.33M | 0.39M | -0.71M | 0.14M | 0.63M | -1.00M | -0.05M | 0.24M | -0.82M | 0.11M | -0.29M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | -0.65M | 1.32M | -0.87M | 0.34M | 1.07M | -0.88M | -1.11M | 0.38M | 0.43M | 0.22M | -0.83M | -0.02M | 0.40M | 0.16M | 0.03M | 0.05M | 0.28M | -0.86M | 0.07M | 0.14M |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | -0.30M | -0.39M | 0.91M | -0.45M | -0.40M | -0.29M | 0.21M | -0.21M | -0.04M | -0.40M | 0.15M | -0.57M | -0.42M | 0.28M | 0.58M | -0.26M | -0.10M | -0.06M | 1.54M | 0.37M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | 0.52M | 0.06M | 0.17M | 0.11M | 0.23M | 0.03M | 0.92M | 1.20M | 0.58M | 0.15M | 0.11M | 0.05M | 0.00M | 1.00 | | | | | | |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | -0.52M | -0.45M | -0.21M | -0.19M | -0.16M | -0.31M | -0.84M | -1.28M | -1.70M | -0.15M | -0.11M | -0.05M | -0.00M | -1.00 | | | -20.11M | -6.32M | -1.47M | -5.48M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | 2.10M | -1.90M | 1.74M | -1.72M | | | | | 1.74M | -1.74M | | | 2.87M | -2.87M | 1.19M | 0.86M | | 2.70M | | |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | -0.19M | 12.29M | 15.65M | -0.32M | 2.87M | 3.31M | 3.40M | 5.00M | 10.78M | 0.61M | 3.13M | 2.54M | 10.83M | 1.04M | 6.26M | 52.57M | 23.63M | 8.60M | 6.61M | 10.77M |
|
Net Equity Issued and Repurchased (Quarter)
|
| | | | | | | | | | | | | | | | | | | | 0.90M | | 3.10M | | | | 0.10M | | | | 4.00M | | 5.70M | | | | 6.70M | |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | -5.80M | 5.96M | 7.25M | -5.21M | -4.11M | -2.41M | -4.40M | -1.00M | 3.23M | -5.85M | -6.87M | -5.68M | 4.89M | -5.07M | 1.81M | 3.60M | 0.69M | -1.78M | 0.94M | 2.39M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | 1.19M | -12.76M | -8.36M | -4.81M | -7.04M | -5.43M | -7.88M | -5.94M | -6.39M | -6.47M | -10.01M | -8.22M | -5.95M | -6.09M | -4.44M | -3.45M | -2.81M | -4.07M | -4.20M | -2.90M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | 1.00M | -0.86M | 7.25M | -5.21M | -4.11M | -2.41M | -4.40M | -1.02M | 3.26M | -5.85M | -6.87M | -5.68M | 4.89M | -5.05M | 1.81M | 49.12M | 0.70M | -1.79M | 0.94M | 2.39M |