|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -33.51M | -3.04M | -6.36M | -3.93M | -3.64M | -4.50M | -3.85M | -38.17M | -3.61M | -3.80M | -3.16M | -3.69M | -4.22M | -3.60M | -3.39M | -2.31M | -2.85M | -2.93M | -9.99M | -10.75M |
|
Depreciation and Depletion (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00M | 0.00M | 0.00M | | 0.00M | 0.00M | 0.00M | | 0.00M | 0.00M | 0.00M | | |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.49M | 0.10M | -1.21M | 0.36M | 0.34M | 0.25M | 0.09M | 0.09M | 0.14M | 0.19M | 0.18M | 0.12M | 0.13M | 0.09M | -0.44M | 0.06M | 0.20M | 0.20M | 3.72M | 4.30M |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.01M | | | | | | | | | |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -7.72M | -2.75M | -3.06M | -3.76M | -3.25M | -3.04M | -3.31M | -3.53M | -2.20M | -2.66M | -2.75M | -3.18M | -3.50M | -3.13M | -2.38M | -2.33M | -1.82M | -3.55M | -3.14M | -3.89M |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.61M | 0.13M | 0.01M | | | | | | | | | | | | | | | | | |
|
Amortization of Deferred Charges (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00M | | | 0.00M | | | 0.00M | 0.00M | 0.00M | 0.00M | | 0.00M | 0.00M | 0.00M | | 0.00M | 0.00M | 0.00M | | |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.03M | -0.06M | | | | | | 0.25M | | | | | | | | | | | | |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -2.12M | 0.59M | -0.85M | -0.06M | -0.38M | 0.02M | 0.82M | -0.29M | -0.07M | 0.41M | -0.54M | -0.56M | 1.07M | 0.02M | -0.58M | -0.60M | 0.07M | 0.79M | 0.37M | 2.56M |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.31M | -0.03M | -0.11M | -0.27M | 0.04M | -0.52M | -0.28M | -0.28M | -0.22M | -0.10M | -0.11M | -0.17M | -0.17M | -0.19M | -0.21M | -0.07M | 0.09M | 0.52M | -1.07M | -0.02M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.01M | | | | | | | | | | | | | |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.35M | | | | | -0.01M | | | | | | | | | | | | | |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.71M | -2.71M | 2.76M | | 2.50M | -2.49M | | | | 0.00M | 0.00M | 7.63M | |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 19.47M | 4.54M | -0.55M | -0.09M | 1.59M | 12.04M | 1.71M | 4.44M | 5.31M | 1.57M | -0.13M | 2.02M | 3.58M | -0.18M | 4.16M | -0.26M | 0.00M | 3.36M | 131.33M | 3.13M |
|
Net Equity Issued and Repurchased (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.77M | 12.63M | | 2.23M | 5.45M | 1.74M | | | 4.00M | | 4.43M | | | | 128.22M | 3.25M |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 12.04M | 1.45M | -3.61M | -3.85M | -1.66M | 9.01M | -1.60M | 0.91M | 3.11M | -1.09M | -2.88M | -1.16M | 0.08M | -3.31M | 1.78M | -2.59M | -1.81M | -0.19M | 128.19M | -0.76M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -7.72M | -2.75M | -3.06M | -3.76M | -3.25M | -3.04M | -3.32M | -3.53M | -2.20M | -2.66M | -2.75M | -3.18M | -3.50M | -3.13M | -2.38M | -2.33M | -1.82M | -3.55M | -3.14M | -3.89M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 11.74M | 1.45M | -3.61M | -3.85M | -1.66M | 9.01M | -1.60M | 0.91M | 3.11M | -1.09M | -2.88M | -1.16M | 0.08M | -3.31M | 1.78M | -2.59M | -1.81M | -0.19M | 128.19M | -0.76M |