|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -5.21M | 15.67M | -5.98M | -6.09M | -6.17M | -11.08M | -5.61M | -5.33M | -3.67M | -6.05M | -5.09M | -5.16M | -5.22M | -4.20M | -4.27M | -4.12M | -3.58M | -4.34M | -4.37M | |
|
Depreciation and Depletion (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.04M | 0.08M | 0.05M | 0.06M | 0.07M | 0.07M | 0.07M | 0.07M | 0.06M | 0.04M | 0.07M | 0.08M | 0.08M | 0.08M | 0.07M | 0.07M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.50M | 0.69M | 0.99M | 0.49M | 0.48M | 0.71M | 0.34M | 0.70M | 0.40M | 0.13M | -0.03M | 0.40M | 0.50M | 0.11M | 0.20M | 0.40M | 0.06M | 0.03M | 0.40M | 0.30M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.38M | 1.38M | | | -1.57M | 1.57M | | | -1.28M | 1.28M | | | | | | | | | |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -3.79M | -5.09M | -7.98M | -5.47M | -4.64M | -5.01M | -3.98M | -6.79M | -4.47M | -3.77M | -5.87M | -4.50M | -4.06M | -4.42M | -2.85M | -2.95M | -4.44M | -3.66M | -3.99M | -3.01M |
|
Amortization of Deferred Charges (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.14M | 0.14M | 0.14M | 0.13M | 0.13M | 0.07M | 0.11M | 0.12M | 0.12M | 0.13M | 0.13M | 0.09M | 0.09M | 0.09M | 0.10M | 0.10M |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.16M | 0.16M | 0.17M | 0.17M | 0.17M | -0.32M | 0.19M | 0.06M | 0.07M | 0.07M | 0.07M | 0.07M | 0.06M | 0.04M | 0.07M | 0.08M | 0.08M | 0.08M | 0.07M | 0.07M |
|
Change in Account Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.89M | -0.15M | -0.10M | 0.29M | 0.97M | -0.10M | -0.64M | -2.17M | -1.13M | 1.95M | -2.71M | 0.13M | 0.25M | -0.73M | 0.94M | -0.56M | -1.22M | 0.32M | -0.57M | -0.97M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.06M | 0.03M | 0.06M | 0.11M | 0.06M | 0.04M | 0.06M | 0.15M | 0.24M | | 0.01M | | 0.00M | 0.01M | 0.26M | 0.02M | | 0.00M | | |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.00M | 12.00M | 19.77M | 3.00M | 5.00M | 29.00M | 4.00M | 3.50M | 11.00M | 6.50M | 2.50M | 7.42M | | | | | | | | |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.01M | -0.97M | 16.75M | -2.49M | 4.90M | -10.88M | 0.42M | 3.23M | 10.67M | -3.30M | 2.38M | 7.46M | -0.00M | -0.01M | -0.26M | -0.02M | | -0.00M | | |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.00 | | |
|
Long-Term Debt Issuances (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Shares Issued (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.29M | 0.44M | 0.67M | 0.52M | 0.52M | 0.76M | 0.10M | 1.17M | 1.17M | 0.07M | 1.01M | 0.78M | 0.44M | 0.11M | 0.22M | 0.02M | 0.02M | 0.02M | 0.13M | 0.80M |
|
Net Equity Issued and Repurchased (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.01M | 1.00 | 28.50M | -0.66M | 22.16M | -21.78M | 2.47M | 0.20M | 0.08M | 0.03M | | | | -0.00M | 0.11M | 2.86M | 3.47M | 7.19M | | |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.01M | 1.00 | | | -0.06M | 0.45M | 2.47M | -6.22M | 0.08M | 0.03M | | | | -0.00M | 0.11M | 4.83M | 4.96M | 7.19M | -0.00M | 10.16M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.79M | -6.06M | 8.78M | -1.62M | 0.20M | -15.45M | -1.09M | -9.79M | 6.27M | -7.05M | -3.49M | 2.96M | 5.01M | -4.44M | -3.00M | 1.86M | 0.52M | 3.53M | -3.99M | 7.07M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -3.85M | -5.11M | -8.03M | -5.58M | -4.70M | -5.05M | -4.04M | -6.95M | -4.71M | -3.77M | -5.89M | -4.50M | -4.06M | -4.44M | -3.11M | -2.97M | -4.44M | -3.66M | -3.99M | -3.01M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.79M | -6.06M | 8.78M | -7.96M | 0.20M | -15.45M | -1.09M | -9.79M | 6.27M | -7.05M | -3.49M | 2.96M | -4.06M | -4.44M | -3.00M | 1.86M | 0.52M | 3.53M | -3.99M | 7.15M |