|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | -2.38M | -2.70M | -8.99M | -5.33M | -6.95M | -6.08M | -6.42M | -6.75M | -6.78M | -5.30M | -6.23M | -5.44M | -5.38M | -6.08M | -6.54M | -4.74M | -6.85M | -4.71M | -3.91M | -4.04M |
|
Depreciation and Depletion (Quarter)
|
| | | | | | | | | | | | | | | | -0.04M | -0.01M | 0.06M | 0.10M | | | | 0.10M | | | | 0.10M | | | | 0.10M | | | | |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | 0.20M | 0.33M | 5.34M | 2.24M | 2.30M | 2.21M | 2.24M | 1.79M | 1.20M | 1.10M | 1.14M | 1.11M | 1.00M | 1.00M | 1.02M | 0.65M | 1.40M | 0.70M | 0.64M | 0.47M |
|
Gains from Sales and Divestitures (Quarter)
|
| | | | | | | | | | | | | | | | | | 2.86M | | | | 0.00M | | | | | | | | | | | | | |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | 3.44M | | 0.03M | 0.04M | 3.79M | | 0.10M | 0.11M | 0.14M | | 423.00M | 44.00M | 0.04M | | 529.00M | | 0.03M | -0.00M |
|
Non-cash Items (Quarter)
|
| | | | | | | | | | | | | | | | 1.50M | 1.60M | 5.89M | 2.01M | 10.60M | 8.60M | 2.32M | 1.28M | 5.60M | 4.50M | 1.44M | 5.90M | 5.30M | 4.30M | 0.31M | 4.20M | 4.40M | 3.70M | 0.13M | 2.20M |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | -2.67M | -2.23M | -3.10M | -3.32M | -3.96M | -4.48M | -3.86M | -5.11M | -4.56M | -4.21M | -4.97M | -3.55M | -3.91M | -4.28M | -5.11M | -4.02M | -3.71M | -4.39M | -3.44M | -3.24M |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | 0.08M | 0.08M | 0.08M | 0.08M | 0.08M | 0.08M | 0.08M | 0.08M | 0.08M | 0.08M | 0.08M | 0.09M | 0.09M | 0.09M | 0.08M | 0.08M | 0.10M | 0.09M | 0.09M | 0.09M |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | 0.03M | 0.04M | 0.05M | 0.05M | 0.05M | 0.05M | 0.05M | 0.05M | 0.06M | 0.06M | 0.06M | 0.06M | 0.05M | 0.04M | 0.04M | 0.04M | 0.03M | 0.03M | 0.03M | 0.03M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Account Payables (Quarter)
|
| | | | | | | | | | | | | | | | -0.40M | 0.09M | 0.17M | -0.00M | 0.48M | -0.53M | 0.15M | -0.27M | 0.92M | | | | | | | | | | | |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | -0.04M | -0.05M | 0.34M | -0.31M | 0.06M | -0.04M | 0.13M | -0.37M | 0.21M | 0.64M | -0.67M | 0.11M | 0.20M | 0.53M | -0.14M | -0.44M | 1.35M | -0.52M | -0.38M | 0.01M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | 0.13M | 0.15M | 0.07M | 0.07M | 0.02M | 0.01M | 0.01M | 0.01M | 0.02M | 0.00M | 0.00M | 0.01M | 0.01M | 0.01M | 0.00M | | | | | |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | 11.44M | 11.46M | 13.50M | 13.62M | 10.10M | 17.34M | 13.92M | 14.58M | 11.10M | 14.07M | 10.76M | 13.55M | 23.50M | 25.01M |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | -0.13M | -0.15M | -0.07M | -0.07M | -38.31M | -1.69M | 5.52M | 2.83M | 7.00M | 4.45M | -22.14M | 2.20M | 3.97M | 6.22M | -11.06M | 5.20M | 2.82M | 3.65M | 4.18M | 2.77M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | 2.30M | 2.21M | 2.24M | 1.79M | 1.16M | 1.10M | 1.14M | 1.11M | 1.00M | | | | | | | |
|
Long-Term Debt Issuances (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Long-Term Debt Repayments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Shares Issued (Quarter)
|
| | | | | | | | | | | | | | | | | | 0.01M | | | | | | | | | 0.05M | | 13.59M | | | | | | |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | 19.24M | -0.00M | | | | | | | | | 0.05M | | 13.59M | | | | | 0.78M | |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | -2.80M | 16.86M | -3.17M | -3.39M | -42.27M | -6.17M | 1.66M | -2.28M | 2.44M | 0.23M | -1.33M | -1.31M | 0.07M | 15.54M | -16.16M | 1.18M | -0.89M | -0.50M | 1.52M | -0.47M |
|
Beginning Cash Balance (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | -2.80M | -2.38M | -3.17M | -3.39M | -3.98M | -4.50M | -3.87M | -5.11M | -4.58M | -4.22M | -4.98M | -3.56M | -3.92M | -4.29M | -5.11M | -4.02M | -3.71M | -4.39M | -3.44M | -3.24M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | -2.80M | 16.86M | -3.17M | -3.39M | -42.27M | -6.17M | 1.66M | -2.28M | 2.44M | 0.23M | -27.12M | -1.31M | 0.07M | 15.54M | -16.16M | 1.18M | -0.89M | -0.74M | 1.52M | -0.47M |