|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | -12.20M | -13.40M | -13.49M | -19.70M | -17.54M | -14.35M | -17.76M | -6.65M | -20.68M | -12.99M | -10.63M | -114.29M | 44.41M | 5.69M | -21.69M | -46.36M | -20.15M | -13.29M | -14.97M | -4.45M |
|
Depreciation and Depletion (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | 0.04M | 0.04M | 0.04M | 0.04M | 0.04M | 0.04M | | | | | | | | | | | | | | |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | 1.20M | 1.40M | 1.20M | 3.76M | 1.37M | 1.38M | 1.39M | 1.38M | 1.38M | 1.39M | 1.27M | 1.31M | 1.40M | 1.41M | 3.67M | 1.70M | 1.67M | 1.82M | 0.88M | 3.27M |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | 0.03M | 0.09M | -0.25M | 0.03M | -0.23M | -0.01M | -0.03M | -0.02M | 0.01M | -0.01M | 0.05M | 49.61M | -59.45M | -28.85M | -40.27M | -2.06M | 2.00M | -2.68M | 2.79M | -6.84M |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | -20.19M | -8.99M | -10.99M | -14.33M | -21.10M | -10.25M | -8.90M | -8.11M | -13.22M | -12.74M | -13.03M | -19.27M | -19.51M | -16.98M | -10.97M | -16.58M | -11.90M | -12.38M | -14.94M | -7.83M |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | 0.05M | 0.05M | 0.05M | 0.05M | 0.05M | 0.05M | 0.01M | 0.01M | 0.01M | 0.01M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.26M | -1.38M | 2.61M |
|
Change in Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.11M | 0.50M | 0.52M | -0.79M | 0.12M | -0.11M |
|
Change in Account Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | -3.49M | -0.39M | 0.17M | 1.79M | -1.68M | 1.01M | 0.68M | -0.55M | 1.20M | 1.76M | -3.09M | 0.27M | 1.69M | 2.53M | 4.22M | -4.63M | 2.04M | 0.03M | -2.87M | 5.71M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | -1.00M | -1.77M | 1.04M | -0.21M | -0.52M | -0.15M | 5.01M | -2.22M | 2.06M | -5.56M | 1.34M | -1.00M | -0.41M | 0.56M | 0.15M | -0.99M | 2.20M | 0.35M | -0.30M | 4.39M |
|
Change in Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | 7.04M | -5.17M | 0.29M | 0.81M | 3.37M | -1.37M | -0.79M | 0.08M | -0.11M | -1.79M | 2.45M | 0.52M | 3.04M | -1.10M | -5.63M | -0.21M | -0.33M | -1.84M | 0.44M | 2.18M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.02M | | | 0.02M | -0.02M | | | | 1.00 | | |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | 0.01M | 0.02M | 0.58M | -0.58M | 0.58M | 0.57M | 0.25M | | | | | | | | | | 5.80M | 0.60M | |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | 2.72M | 3.78M | 66.66M | 2.61M | -11.30M | 1.63M | 43.85M | -0.60M | 3.30M | 2.42M | -0.00M | 56.14M | 4.31M | -0.11M | 1.74M | 18.44M | 13.25M | 11.56M | 15.53M | 6.90M |
|
Net Equity Issued and Repurchased (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | 3.20M | 3.79M | 57.65M | 2.73M | 0.29M | 1.63M | 24.64M | 1.09M | 3.43M | 2.43M | | | 4.31M | -0.11M | 1.74M | 1.42M | 2.11M | 8.09M | 14.93M | 6.90M |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | -17.48M | -5.21M | 55.67M | -11.73M | -32.40M | -8.62M | 34.94M | -8.71M | -9.92M | -10.32M | -13.04M | 36.87M | -15.20M | -17.10M | -9.22M | 1.85M | 1.34M | -0.82M | 0.59M | -0.93M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | -20.19M | -8.99M | -10.99M | -14.33M | -21.10M | -10.25M | -8.90M | -8.11M | -13.22M | -12.72M | -13.03M | -19.27M | -19.54M | -16.96M | -10.97M | -16.58M | -11.90M | -12.38M | -14.94M | -7.83M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | -17.48M | -5.21M | 55.67M | -11.73M | -32.40M | -8.62M | 34.94M | -8.71M | -9.92M | -10.32M | -13.04M | 36.87M | -15.20M | -17.10M | -9.22M | 1.85M | 1.34M | -0.82M | 0.59M | -0.93M |