|
Net Income (Quarter)
|
| | | | | 64.33M | -5.61M | -2.73M | -26.32M | -22.87M | -21.30M | -24.44M | -20.73M | -19.27M | -15.16M | -13.90M | -8.37M | -6.96M | -7.76M | -7.09M | -6.03M | -6.03M | -6.42M | -9.39M | -9.16M |
|
Depreciation and Depletion (Quarter)
|
| | | | | 0.20M | 0.30M | 0.30M | 0.30M | 0.20M | 0.20M | 0.30M | 0.20M | 0.20M | 0.20M | 0.20M | 0.20M | 0.20M | 0.20M | 0.20M | 0.30M | 0.30M | 0.30M | 0.30M | 0.30M |
|
Share-based Compensation (Quarter)
|
| | | | | 2.34M | 3.08M | 7.26M | 2.21M | 3.04M | 3.32M | 3.02M | 1.72M | 2.58M | 2.16M | 2.03M | 1.44M | 1.74M | 1.71M | 1.61M | 1.06M | 0.97M | 0.69M | 0.56M | 0.32M |
|
Gains from Investment Securities (Quarter)
|
| | | | | -4.45M | 2.71M | 0.00M | 0.45M | -2.25M | -1.58M | -0.57M | 0.11M | -0.45M | -0.22M | 2.73M | 0.00M | | | 0.00M | 0.00M | -0.50M | 0.50M | -2.45M | |
|
Cash from Operations (Quarter)
|
| | | | | -22.88M | -25.82M | -16.82M | -23.06M | -22.88M | -25.55M | -16.39M | -18.70M | -14.53M | -12.76M | -15.84M | -5.25M | -1.12M | -4.50M | -5.74M | -4.17M | -3.25M | -5.28M | -10.60M | -5.81M |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | 0.31M | 0.31M | 0.32M | 0.29M | 0.28M | 0.27M | 0.27M | 0.27M | 0.28M | 0.28M | 0.28M | 0.29M | 0.29M | 0.30M | 0.06M | -0.02M | 0.03M | 0.16M | 0.40M |
|
Amortization of Deferred Charges (Quarter)
|
| | | | | 2.64M | 3.58M | 4.79M | 0.74M | 0.72M | 0.65M | 0.58M | 0.49M | 0.40M | 0.29M | 0.17M | 0.05M | | 0.04M | 0.06M | -0.32M | -0.07M | 0.07M | 0.32M | 0.48M |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | 0.25M | 0.32M | 0.32M | 0.29M | 0.28M | 0.25M | 0.26M | 0.23M | 0.22M | 0.21M | 0.23M | 0.22M | 0.22M | 0.21M | 0.20M | 0.32M | 0.32M | 0.32M | 0.32M | 0.33M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | 0.43M | -0.39M | -0.04M | 0.01M | | -0.01M | 0.88M | -0.88M | 0.20M | -0.20M | | 0.40M |
|
Change in Account Payables (Quarter)
|
| | | | | 2.79M | 1.66M | -2.79M | 1.39M | -2.13M | 0.41M | 0.70M | -0.21M | 0.47M | 0.02M | 0.17M | 0.03M | 0.78M | 2.07M | -0.08M | 0.72M | 0.76M | -0.08M | -1.27M | -0.24M |
|
Change in Accured Expenses (Quarter)
|
| | | | | 2.04M | 2.79M | -0.02M | 0.01M | -2.57M | 0.68M | 2.00M | 0.04M | -0.04M | 0.12M | -0.13M | | | -0.01M | 0.00M | -0.12M | 0.50M | 0.10M | -1.21M | 0.02M |
|
Change in Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Working Capital Changes (Quarter)
|
| | | | | 1.44M | 4.67M | -0.98M | -1.45M | -0.47M | 3.48M | 0.64M | -0.28M | -3.12M | 2.54M | 0.88M | 0.01M | -3.68M | 3.69M | -1.29M | -0.19M | 2.36M | -1.27M | 1.03M | -4.15M |
|
Capital Expenditures (Quarter)
|
| | | | | 1.76M | 0.65M | 0.14M | 0.29M | -0.29M | 0.62M | -0.04M | 0.04M | -0.00M | 0.05M | | | | | | | | | | 0.20M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | 0.03M | | | 0.05M | | | | 0.14M | | | | | | 0.01M |
|
Change in Intangibles (Quarter)
|
| | | | | | 0.01M | 0.10M | 0.23M | 0.23M | -0.43M | 0.15M | 0.01M | 0.02M | 0.00M | 0.01M | 0.04M | 0.00M | 0.00M | | | | | | |
|
Cash from Investing Activities (Quarter)
|
| | | | | -1.76M | -0.67M | -0.24M | -0.52M | -0.42M | 0.30M | -0.09M | -0.05M | 0.04M | 0.01M | -0.01M | -0.04M | -0.00M | 0.13M | | | | | -0.01M | -0.18M |
|
Other financing activities (Quarter)
|
| | | | | | 21.14M | | | | | | 0.70M | | -0.45M | -0.25M | 0.83M | | 0.31M | 0.54M | 0.60M | -0.52M | | 0.18M | 0.83M |
|
Cash from Financing Activities (Quarter)
|
| | | | | 0.01M | 172.71M | -1.59M | -0.94M | -2.34M | -2.97M | -3.27M | -3.79M | -3.23M | 1.11M | 7.83M | 4.85M | 0.35M | 4.39M | 6.01M | 6.00M | -0.02M | 5.86M | 22.73M | 16.73M |
|
Change in Cash (Quarter)
|
| | | | | -24.62M | 146.22M | -18.64M | -24.52M | -25.64M | -28.21M | -19.75M | -22.54M | -17.72M | -11.64M | -8.02M | -0.44M | -0.77M | 0.02M | 0.27M | 1.83M | -3.27M | 0.54M | 12.19M | 10.73M |
|
Free Cash Flow (Quarter)
|
| | | | | -24.63M | -26.47M | -16.95M | -23.35M | -22.59M | -26.17M | -16.36M | -18.74M | -14.53M | -12.81M | -15.84M | -5.25M | -1.12M | -4.50M | -5.74M | -4.17M | -3.25M | -5.28M | -10.60M | -6.01M |
|
Net Cash Flow (Quarter)
|
| | | | | -24.62M | 146.22M | -18.64M | -24.52M | -25.64M | -28.21M | -19.75M | -22.54M | -17.72M | -11.64M | -8.02M | -0.44M | -0.77M | 0.02M | 0.27M | 1.83M | -3.27M | 0.58M | 12.12M | 10.73M |