|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | -31.23M | -28.27M | -48.95M | -32.94M | -28.11M | -15.78M | -10.17M | -12.48M | -10.29M | -9.51M | -10.48M | -12.88M | -10.56M | -10.90M | -10.37M | -11.30M | -11.70M | -7.93M | -10.80M | -1.73M |
|
Depreciation and Depletion (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | 4.71M | 3.93M | -12.13M | 2.81M | 1.92M | 1.33M | 0.96M | 1.32M | 1.36M | 2.40M | 5.28M | 2.38M | 1.88M | 2.04M | 0.13M | 2.31M | 2.24M | 2.04M | -5.04M | -0.47M |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.41M | | |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | -21.61M | -26.08M | -27.90M | -24.09M | -25.42M | -15.66M | -13.73M | -9.68M | -7.59M | -2.95M | -7.70M | -10.84M | -9.21M | -4.72M | -4.60M | -8.82M | -16.56M | -10.88M | -4.56M | -2.90M |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | 0.01M | | | | | | | | | | | | | | | | | | | |
|
Amortization of Deferred Charges (Quarter)
|
| | | | | | | | | | | | | | | | | | | | 0.37M | 0.43M | 0.44M | 0.43M | 0.44M | 0.26M | 0.29M | 0.33M | 0.30M | 0.31M | 0.31M | 0.31M | 0.32M | 0.32M | 0.30M | 0.19M | 0.17M | 0.12M | -1.14M | |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | 0.26M | 0.26M | 0.21M | 0.16M | 0.15M | 0.15M | 0.08M | 0.08M | 0.08M | 0.08M | 0.07M | 0.07M | 0.06M | 0.06M | 0.07M | 0.07M | 0.07M | 0.13M | 0.05M | |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | -0.35M | 0.77M | 2.73M | -2.33M | 0.80M | -13.62M | 0.01M | -0.08M | 0.00M | | | | | | | | | | | |
|
Change in Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | 2.58M | 1.39M | -0.52M | 0.16M | 1.42M | -0.57M | -2.72M | -2.19M | -0.11M | -5.24M | | | | | | | | | | |
|
Change in Account Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | 0.01M | 3.00M | -1.02M | 1.22M | 4.42M | -3.21M | -4.51M | -1.83M | -0.24M | 0.03M | 0.13M | -0.19M | -0.07M | 0.05M | -0.08M | 0.30M | -0.27M | 0.26M | 0.07M | 0.06M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | 5.79M | -1.47M | 1.22M | 0.33M | -3.00M | 7.20M | -16.46M | -4.49M | -0.16M | 4.33M | -2.10M | -2.16M | 1.14M | -1.24M | 0.74M | -0.88M | -0.71M | -0.98M | -1.31M | -0.99M |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | 0.33M | 0.33M | 0.01M | 0.08M | 0.17M | 0.04M | 0.02M | 0.11M | 0.21M | 0.28M | -0.46M | 0.01M | 0.04M | 0.09M | 0.07M | 0.01M | 0.01M | -0.00M | -0.16M | |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | 0.04M | | | | 0.07M | | | | | | | | | | | | | |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | 23.00M | 5.00M | | | | 2.00M | | | | | | | | | | | | | | |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | 22.67M | 4.72M | -4.62M | -5.07M | 2.83M | 64.91M | 0.05M | -0.11M | -10.03M | 9.72M | -0.01M | -0.01M | -0.04M | -0.09M | -0.07M | | | 0.00M | | -7.00M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | 0.06M | 0.91M | | 0.16M | | 0.14M | | 0.01M | | 0.04M | | 0.02M | | 0.06M | | 0.01M | | 0.06M | | |
|
Long-Term Debt Issuances (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Shares Issued (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | 0.20M | | | | 0.21M | | 0.11M | 0.11M | 0.67M | 0.09M | 0.21M | 0.24M | 0.88M | 0.23M | 0.18M | 0.00M | 1.19M | |
|
Net Equity Issued and Repurchased (Quarter)
|
| | | | | | | | | | | | | | | | | | | | 6.02M | 0.33M | 0.17M | | | | | 14.89M | 3.07M | | 0.57M | | | 4.94M | 0.92M | | | | | 4.10M |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | 5.85M | 1.23M | 0.16M | 0.15M | -0.01M | -39.87M | 31.79M | 2.86M | 3.07M | 0.04M | 2.54M | 8.44M | 14.97M | -0.18M | 6.65M | -0.14M | -2.53M | 0.03M | -8.98M | 4.10M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | 6.92M | -20.13M | -32.37M | -29.01M | -22.60M | 9.37M | 18.10M | -6.93M | -14.55M | 6.81M | -5.17M | -2.42M | 5.72M | -5.00M | 1.98M | -8.96M | -10.28M | -10.85M | -13.54M | -5.79M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | -21.93M | -26.41M | -27.92M | -24.17M | -25.59M | -15.70M | -13.76M | -9.79M | -7.81M | -3.23M | -7.24M | -10.86M | -9.25M | -4.82M | -4.67M | -8.83M | -16.57M | -10.88M | -4.40M | -2.90M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | 6.92M | -20.13M | -32.37M | -29.01M | -22.60M | 9.37M | 18.10M | -6.93M | -14.55M | 6.81M | -5.17M | -2.42M | 5.72M | -5.00M | 1.98M | -8.96M | -19.09M | -10.85M | -13.54M | -5.79M |