|
Net Income (Quarter)
|
| | | | | | | | | | | -1.77M | -3.88M | -4.38M | -4.84M | -4.57M | -3.50M | -3.45M | -3.36M | -3.57M | -3.75M | -4.18M | -5.27M | -4.28M | -4.22M | -4.96M | -4.80M | -4.93M | -6.80M | -7.79M | -7.36M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | 0.27M | 0.05M | 0.07M | 3.64M | 0.05M | 0.05M | 0.05M | 2.57M | 0.01M | 0.01M | 0.01M | 0.00M | 0.01M | 0.01M | 0.01M | 0.03M | 0.72M | 0.00M | 0.00M |
|
Gains from Sales and Divestitures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | 0.06M | 20.83M | 20.83M | 20.83M | 0.08M | 0.02M | 0.02M | 0.02M |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | 0.00M | 2.00 | | | 0.99M | 1.82M | 2.03M | | 2.48M | 0.37M | 2.91M | 0.65M | 3.69M | 682.38M | 274.90M | 2,686.12M | 4.92M | 3.11M | 3.07M | 0.13M |
|
Non-cash Items (Quarter)
|
| | | | | | | | | | | | | | | | | | | 1.48M | 677.37M | 424.32M | 734.46M | 538.01M | 0.37M | 0.49M | 0.21M | 3.60M | 0.00M | 4.15M | 3.86M |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | -1.34M | -2.20M | -2.58M | -2.34M | -3.13M | -2.67M | -2.85M | -2.66M | -2.83M | -3.21M | -3.28M | -3.96M | -3.50M | -3.55M | -3.77M | -4.10M | -4.31M | -5.37M | -5.41M | -7.16M |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | -0.04M | 0.34M | 0.49M | 0.63M | -1.38M | 0.02M | 0.02M | 0.02M | 0.13M | | | | | | | | | | | |
|
Amortization of Deferred Charges (Quarter)
|
| | | | | | | | | | | | | | | | 0.03M | | | | 0.06M | | | | | | | | | | |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | 0.03M | 0.02M | 0.03M | 0.03M | 0.04M | 0.03M | 0.03M | 0.03M | 0.06M | 0.06M | 0.10M | 0.13M | 0.14M | 0.20M | 0.26M | 0.28M | 0.33M | 0.41M | 0.39M | 0.43M |
|
Change in Account Payables (Quarter)
|
| | | | | | | | | | | | 2.00 | | | | | | | | | | | | | | | | | | |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | 0.04M | 0.40M | 0.40M | 0.42M | -0.87M | 0.02M | -0.26M | 0.06M | -0.01M | 0.05M | 0.09M | 0.32M | 0.01M | -0.13M | -0.23M | 0.07M | -0.00M | 0.54M | 1.04M | -0.98M |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | 0.01M | 451.00 | -0.01M | -0.02M | -0.04M | -0.04M | -0.01M | 0.07M | -0.00M | -0.11M | -0.08M | -0.08M | -0.09M | -0.09M | -0.09M | 0.20M | -0.39M | 0.34M | -0.54M | -0.11M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | 128.00 | 0.02M | 0.00M | | 0.03M | 0.08M | 0.01M | 0.49M | 1.06M | 0.37M | 0.34M | 0.50M | 0.48M | 0.84M | 0.16M | 0.54M | 0.95M | 0.93M | 0.77M | 1.22M |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | -128.00 | -0.02M | -0.00M | | -0.03M | -0.08M | -0.01M | -0.49M | -1.06M | -0.37M | -0.34M | -0.50M | -0.48M | -0.84M | -0.16M | -0.54M | -0.95M | -0.93M | -0.77M | -1.22M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | 0.66M | 0.86M | 1.22M | 1.12M | 0.72M | 0.69M | | | 0.48M | 0.56M | | | | | | | | | |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | 2.21M | 4.14M | | 1.75M | 12.04M | 7.37M | | | | 9.73M | | 0.18M | 11.17M | 0.21M | 2.77M | 7.73M | 11.37M | 0.73M | 3.98M | 6.00M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | 0.87M | 1.91M | -2.58M | -0.59M | 8.87M | 4.62M | -2.86M | -3.15M | -3.89M | 6.15M | -3.62M | -4.28M | 7.18M | -4.18M | -1.16M | 3.09M | 6.11M | -5.57M | -2.21M | -2.38M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | -1.34M | -2.22M | -2.58M | -2.34M | -3.16M | -2.75M | -2.86M | -3.15M | -3.89M | -3.58M | -3.62M | -4.46M | -3.99M | -4.39M | -3.93M | -4.64M | -5.26M | -6.31M | -6.18M | -8.38M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | 0.87M | 1.91M | -2.58M | -0.59M | 8.87M | 4.62M | -2.86M | -3.15M | -3.89M | 6.15M | -3.62M | -4.28M | 7.18M | -4.18M | -1.16M | 3.09M | 6.11M | -5.57M | -2.21M | -2.38M |