|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | -0.91M | -0.49M | -1.26M | -0.28M | -0.30M | -0.28M | -0.19M | -0.21M | -0.49M | -0.48M | -0.40M | -1.13M | -0.94M | -2.75M | -3.19M | -1.16M | -1.05M | -1.04M | -0.81M | -0.95M |
|
Depreciation and Depletion (Quarter)
|
| | | | | | | | | | | | | | | | | | | 0.00M | 0.00M | 0.00M | 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)
|
| | | | | | | | | | | | | | | | | | | 0.65M | 0.01M | 0.84M | | | 0.07M | | | | | -0.02M | | | | 0.26M | | | | | |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | 48.55M | 15.75M | | | | | | | 0.01M | 0.02M | | | | -0.08M | | | | | |
|
Non-cash Items (Quarter)
|
| | | | | | | | | | | | | | | | | | | 2.30M | 2.30M | 2.30M | | | | | | | | | | | | | | | | | |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | -0.19M | -0.19M | -0.31M | -0.15M | -0.08M | -0.08M | -0.06M | -0.03M | -0.07M | -0.23M | | | -0.42M | -0.55M | -0.44M | -0.40M | -0.48M | -0.48M | -0.49M | -0.44M |
|
Amortization of Deferred Charges (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.24M | 1.85M | 2.09M | 0.53M | 0.36M | 0.17M | 0.18M | 0.40M |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | 0.00M | 0.00M | 0.00M | 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)
|
| | | | | | | | | | | | | | | | | | | 0.01M | -0.03M | | 0.03M | -0.00M | 0.02M | 0.07M | -0.01M | -0.10M | | | | | | | | | | | |
|
Change in Account Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | -0.06M | 0.10M | -0.04M | 0.03M | 0.07M | -0.01M | 0.05M | 465.00 | 0.10M | 0.08M | | | 0.05M | 0.09M | 0.04M | 0.02M | 0.02M | 0.19M | 0.03M | -0.11M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | -0.37M | 0.14M | 0.14M | 0.13M | -0.41M | 0.15M | 0.15M | 0.15M | 0.23M | 0.16M | | | 0.22M | 189.00 | 0.06M | 0.16M | 0.11M | 0.07M | 0.10M | 0.19M |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | -537.00 | -537.00 | -537.00 | 0.01M | 0.00M | | | -0.00M | 0.01M | -0.00M | | | -0.04M | -0.03M | -0.02M | 0.10M | -0.01M | -0.01M | -0.01M | -0.01M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | 0.00M | 0.02M | 0.00M | 0.01M | 0.01M | 0.00M | 0.00M | | | | | | 0.01M | 0.07M | 0.02M | | | | |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | -0.00M | -0.02M | -0.00M | -0.01M | -0.01M | -0.00M | -0.00M | | | | | | -0.01M | -0.53M | -0.02M | | | | |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.12M | 0.12M | | -0.33M |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | 0.15M | 0.15M | 0.30M | | 0.03M | 0.12M | 0.05M | 0.02M | 0.06M | 1.12M | | | 0.53M | 3.29M | -0.01M | 0.07M | 2.05M | 1.38M | -0.01M | -0.01M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | -0.04M | -0.05M | -0.03M | -0.15M | -0.06M | 0.03M | -0.01M | -0.01M | -0.01M | 0.89M | | | 0.11M | 2.74M | -0.97M | -0.34M | 1.58M | 0.89M | -0.50M | -0.46M |
|
Beginning Cash Balance (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | -0.19M | -0.20M | -0.33M | -0.15M | -0.09M | -0.08M | -0.06M | -0.03M | -0.07M | -0.23M | | | -0.42M | -0.55M | -0.51M | -0.41M | -0.48M | -0.48M | -0.49M | -0.44M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | -0.04M | -0.05M | -0.03M | -0.15M | -0.06M | 0.03M | -0.01M | -0.01M | -0.01M | 0.89M | | | 0.11M | 2.74M | -0.97M | -0.34M | 1.58M | 0.89M | -0.50M | -0.46M |