|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.94M | -2.75M | -3.19M | -1.16M | -1.05M | -1.04M | -0.81M | -0.95M | -0.57M | -0.59M | -0.55M | -1.32M | -0.51M | -1.61M | -0.43M | -0.85M | -0.60M | -0.73M | -1.51M | -0.79M |
|
Depreciation and Depletion (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.03M | | | | | | | |
|
Non-cash Items (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.42M | -0.55M | -0.44M | -0.40M | -0.48M | -0.48M | -0.49M | -0.44M | -0.40M | -0.27M | -0.25M | -0.33M | -0.49M | -0.51M | -0.33M | -0.51M | -0.43M | -0.44M | -0.46M | -0.45M |
|
Amortization of Deferred Charges (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.24M | 1.85M | 2.09M | 0.53M | 0.36M | 0.17M | 0.18M | 0.40M | | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Account Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.05M | 0.09M | 0.04M | 0.02M | 0.02M | 0.19M | 0.03M | -0.11M | 0.02M | -0.03M | -0.01M | 0.02M | -0.03M | 0.01M | -0.00M | -0.01M | 0.01M | 0.02M | -0.03M | -0.01M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.22M | 189.00 | 0.06M | 0.16M | 0.11M | 0.07M | 0.10M | 0.19M | 0.12M | 0.21M | 0.22M | 0.32M | 0.12M | 0.20M | 0.20M | 0.30M | 0.20M | 0.22M | 0.21M | 0.33M |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.04M | -0.03M | -0.02M | 0.10M | -0.01M | -0.01M | -0.01M | -0.01M | -0.01M | -0.01M | 0.01M | 0.01M | -0.01M | -0.01M | 0.05M | -0.07M | -0.01M | -0.01M | 0.01M | 0.00M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.07M | 0.02M | | | | | | | | | | | | | | | | 0.00M |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.73M | | | | | | | | 0.22M | 0.07M |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.53M | -0.02M | | | | | | | 1.72M | | | | | | | | 0.22M | 0.07M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.12M | 0.12M | | -0.33M | | | | | | | | | 0.01M | | | |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.53M | 3.29M | -0.01M | 0.07M | 2.05M | 1.38M | -0.01M | -0.01M | -0.01M | -0.01M | -0.01M | -0.01M | -0.01M | -0.01M | -0.01M | | 0.16M | 0.69M | 1.02M | 0.60M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.11M | 2.74M | -0.97M | -0.34M | 1.58M | 0.89M | -0.50M | -0.46M | -0.41M | -2.02M | 1.46M | -0.34M | -0.50M | -0.53M | -0.33M | -0.52M | -0.28M | 0.39M | 0.78M | 0.22M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.42M | -0.55M | -0.51M | -0.41M | -0.48M | -0.48M | -0.49M | -0.44M | -0.40M | -0.27M | -0.25M | -0.33M | -0.49M | -0.51M | -0.33M | -0.51M | -0.43M | -0.44M | -0.46M | -0.45M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.11M | 2.75M | -0.97M | -0.34M | 1.58M | 0.89M | -0.50M | -0.46M | -0.41M | -0.29M | 1.46M | -0.34M | -0.50M | -0.53M | -0.33M | -0.51M | -0.28M | 0.25M | 0.78M | 0.22M |