|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.40M | -0.04M | -7.58M | -11.22M | -7.49M | -8.04M | -5.83M | -5.87M | -2.02M | -0.15M | -1.09M | -0.49M | -0.34M | -0.28M | -0.37M | -0.42M | -0.38M | -0.48M | -0.97M | -0.34M |
|
Depreciation and Depletion (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 128.00 | 129.00 |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.02M | 0.01M | 7.33M | 10.95M | 7.30M | 7.88M | 5.49M | 5.49M | 1.84M | 0.00M | 0.06M | 0.02M | 0.00M | 0.00M | 0.00M | 0.00M | 0.01M | 0.02M | -0.06M | 0.01M |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.25M | 0.45M | -0.14M | 14.31M | 117.80M | 10.89M | -0.10M | 128.69M | 128.69M | 128.69M | | 0.20M | 0.20M | 0.20M | | | 0.80M | 14.23M | | 13.92M |
|
Non-cash Items (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.10M | 1.40M | 1.59M | 1.59M | 59.59M | 70.69M | 99.69M | 99.69M | 128.69M | 128.69M | 129.44M | 129.44M | 129.24M | 129.24M | 129.24M | 129.44M | 129.44M | 13.44M | 13.44M | 13.64M |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.29M | -0.41M | 0.11M | -0.24M | -0.19M | -0.29M | -0.12M | -0.29M | -0.40M | -0.21M | -0.22M | -0.68M | -0.78M | -0.50M | -0.21M | -0.35M | -0.26M | -0.34M | -0.16M | -0.27M |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00M | 0.00M | 0.01M | 0.01M | | 0.00M | | | | | | | | | | | | | 0.26M | 0.11M |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 128.00 | 129.00 |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.34M | -0.37M | | | 0.17M | -0.21M | 0.05M | 0.01M | 0.03M | | | | 0.02M | | | | -0.04M | | |
|
Change in Account Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.07M | -0.01M | -0.01M | 0.04M | 0.03M | 0.01M | 0.01M | 0.14M | 0.18M | -0.02M | -0.24M | -0.14M | 0.14M | -0.05M | -0.22M | 0.05M | 0.11M | -0.02M | 0.14M | -0.04M |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.00M | 0.01M | -0.00M | 0.01M | -0.01M | 0.00M | -0.00M | -0.00M | -0.00M | 0.01M | -0.00M | 0.01M | -0.01M | 0.20M | 0.00M | 0.02M | -0.00M | 0.00M | -0.01M | 0.01M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00M | | | | | | | | | |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.00M | | | | | | | | | |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.07M | 0.02M | -0.05M | 10.95M | 7.30M | 7.88M | 5.49M | 5.49M | 1.84M | 0.00M | -7.32M | 0.00M | 0.00M | 0.00M | | | | | | |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.29M | 0.41M | 0.01M | 0.12M | 0.28M | 0.20M | 0.12M | 0.29M | 0.40M | 0.42M | 0.13M | 0.68M | 0.82M | 0.48M | 0.21M | 0.34M | 0.24M | 0.43M | -0.10M | 0.38M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.01M | -113.00 | 0.12M | -0.12M | 0.10M | -0.09M | 0.01M | 0.00M | 0.00M | 0.08M | -0.10M | 188.00 | 0.04M | -0.01M | -0.00M | -0.01M | -0.02M | 0.10M | -0.09M | 0.11M |
|
Beginning Cash Balance (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.29M | -0.41M | 0.11M | -0.24M | -0.19M | -0.29M | -0.12M | -0.29M | -0.40M | -0.21M | -0.23M | -0.68M | -0.78M | -0.50M | -0.21M | -0.35M | -0.26M | -0.34M | -0.16M | -0.27M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.01M | -113.00 | 0.12M | -0.12M | 0.10M | -0.09M | 0.01M | 0.00M | 0.00M | 0.21M | -0.10M | 188.00 | 0.04M | -0.01M | -0.00M | -0.01M | -0.02M | 0.10M | -0.27M | 0.11M |