|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.70M | -1.93M | -2.60M | -1.46M | -1.50M | -1.75M | -1.37M | -1.57M | -1.52M | -2.03M | -2.61M | -2.20M | -1.65M | -1.40M | -1.22M | -2.20M | -2.14M | -1.52M | -2.15M | -2.36M |
|
Depreciation and Depletion (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | 624.00 | 851.00 | 443.00 | 438.00 | 438.00 | 486.00 | 487.00 | 480.00 | 481.00 | 342.00 | 341.00 | 337.00 | 338.00 | 0.00M | 402.00 | 237.00 | 594.00 | 907.00 | 906.00 | 896.00 |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.18M | 0.04M | 0.04M | 0.23M | 0.12M | 0.12M | 0.02M | 0.03M | 0.07M | 0.07M | | 974.00 | 0.07M | 0.06M | 0.06M | 0.40M | 0.07M | 0.02M | 0.16M | 0.16M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.23M | 0.08M | 0.84M |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-cash Items (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.99M | -1.28M | -2.27M | -1.29M | -1.86M | -1.21M | -1.09M | -0.99M | -1.96M | -0.90M | -0.63M | -1.54M | -2.34M | -1.17M | -0.90M | -1.50M | -2.70M | -1.08M | -1.40M | -2.03M |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.02M | 0.05M | 0.05M | 0.05M | 0.05M | 0.11M | 0.11M | 0.11M | 0.11M | 0.11M | 0.11M | 0.11M | 0.11M | 0.09M | 0.05M | 0.05M | 0.05M | 0.06M | 0.06M | 0.06M |
|
Amortization of Deferred Charges (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.02M | 0.02M | 0.02M | 0.01M | 0.02M | 0.02M | 0.02M | 0.01M | 0.20M | 0.13M | -0.12M | 0.04M | 0.38M | 0.04M | 0.04M | 0.04M | 0.37M | 0.04M | 0.04M | 0.04M |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | 624.00 | 851.00 | 443.00 | 438.00 | 438.00 | 486.00 | 487.00 | 480.00 | 481.00 | 342.00 | 341.00 | 337.00 | 338.00 | 0.00M | 402.00 | 237.00 | 594.00 | 907.00 | 906.00 | 896.00 |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Account Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.10M | -0.14M | 0.38M | -0.40M | 0.16M | -0.07M | -0.11M | 0.27M | 0.36M | 0.91M | -0.04M | -0.58M | -0.42M | -0.17M | -0.04M | 0.19M | -0.00M | -0.02M | 0.18M | -0.07M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00M | 0.02M | 0.03M | -0.04M | | | 0.05M | | | | 0.05M | -0.10M | 0.01M | 0.04M | 0.10M | -0.14M | | | 0.05M |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.00M | -0.02M | -0.03M | | | | -0.05M | -0.05M | | | -0.05M | | -0.01M | -0.05M | -0.10M | -0.00M | | | |
|
Long-Term Debt Issuances (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.50M | | | | | | | | | | | |
|
Long-Term Debt Repayments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -2.61M | | | | | | | |
|
Shares Issued (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.59M | 1.83M | 0.07M | 4.32M | -0.09M | | | 0.32M | 1.75M | 1.09M | 0.05M | 0.03M | 0.76M | 0.05M | 0.06M | -0.10M | 2.36M | 1.90M | 0.82M | -0.71M |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.59M | 1.83M | 0.07M | 4.32M | -0.09M | | | 0.32M | 2.25M | 1.09M | 8.24M | 0.03M | 0.76M | 0.05M | 0.06M | 0.34M | 1.92M | 3.90M | 0.82M | 11.20M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.49M | 0.55M | -2.22M | 3.00M | -1.96M | -1.21M | 0.04M | -0.72M | 0.23M | 0.19M | 7.56M | -1.56M | -1.59M | -1.13M | -0.89M | -1.27M | -0.79M | 2.81M | -0.63M | 9.16M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.99M | -1.28M | -2.28M | -1.31M | -1.82M | -1.21M | -1.09M | -1.04M | -1.96M | -0.90M | -0.63M | -1.59M | -2.24M | -1.18M | -0.94M | -1.60M | -2.56M | -1.08M | -1.40M | -2.08M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.41M | 0.55M | -2.22M | 3.00M | -1.96M | -1.21M | -1.09M | -0.72M | 0.23M | 0.19M | 7.61M | -1.56M | -1.59M | -1.13M | -0.89M | -1.27M | -0.79M | 2.81M | -0.58M | 9.16M |