|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | -7.24M | -76.51M | -8.56M | -8.17M | -6.58M | -82.09M | -4.98M | -1.99M | -1.98M | -25.80M | -16.10M | -11.30M | -9.45M | -73.24M | -6.57M | -7.31M | -5.64M | -32.80M | -5.55M | -6.55M |
|
Depreciation and Depletion (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | 0.01M | 0.11M | 0.01M | 0.01M | 0.01M | 0.12M | 0.01M | 0.01M | 0.01M | 0.01M | | | | | | | | | | |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | 0.66M | 0.61M | 0.69M | 0.53M | 0.44M | 0.42M | 0.39M | 0.30M | 0.23M | 0.27M | 0.53M | 0.33M | 0.51M | 0.13M | 0.26M | 1.87M | 1.45M | 0.26M | 0.16M | 1.56M |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | -7.26M | -6.25M | -7.80M | -5.68M | -6.97M | -4.41M | -4.66M | -3.12M | -1.64M | -10.39M | -5.27M | -8.39M | -3.82M | -4.81M | -6.17M | -6.42M | -3.55M | -3.22M | -3.42M | -8.64M |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | -0.07M | -0.03M | 0.00M | 0.02M | 0.06M | 0.12M | 0.10M | 0.05M | 0.00M | -0.19M | | | | | | | | | 0.62M | 0.45M |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | 0.04M | 0.04M | 0.04M | 0.04M | 0.04M | 0.04M | 0.04M | 0.01M | 0.01M | 0.05M | 0.06M | 0.00M | | | | 0.00M | | | | |
|
Change in Account Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | 0.02M | 0.18M | -0.19M | 0.72M | -0.80M | 0.78M | -1.26M | -0.32M | 0.35M | -3.75M | 0.97M | -1.37M | 0.30M | -0.17M | 0.24M | 4.88M | -1.91M | -0.15M | 2.29M | -1.89M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | 0.27M | -0.23M | -0.21M | 0.32M | 0.21M | -1.89M | 0.80M | -1.36M | 0.08M | 0.11M | -0.77M | 1.78M | 0.43M | 0.26M | -0.01M | -3.16M | -0.03M | 0.58M | 0.25M | -0.91M |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.12M | 0.28M | -0.28M | | | | | |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | 0.01M | | | | | | | | | | | | | | | | | | | |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | 23.75M | 5.00M | 16.36M | 13.25M | 12.00M | 6.70M | 7.25M | 8.50M | 0.50M | | | | | | | | | | | |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | 4.09M | 2.25M | 11.65M | 5.86M | 4.18M | 4.76M | 7.25M | 8.50M | 0.54M | -0.10M | | | | | | | | | | |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | 0.03M | 0.00M | | | | | | | | | | 0.10M | -0.10M | 7.03M | 0.00M | 1.59M | -1.59M | 1.59M | | |
|
Long-Term Debt Issuances (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.30M | 1.07M |
|
Shares Issued (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | 9.14M | 0.47M | | 11.12M | 5.34M | 0.29M | 0.32M | 0.49M | 0.47M | 1.88M | 1.88M | 2.20M | 2.19M | 3.12M | 2.04M | 3.07M | 2.05M | 3.12M | 2.47M | 3.55M |
|
Net Equity Issued and Repurchased (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 10.94M | -0.29M | | 0.74M | -0.37M | | 1.45M | 0.35M | 53.19M |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | 0.03M | 0.00M | | | | | | | | 15.79M | | 18.26M | -0.45M | 0.00M | 0.74M | 4.71M | 1.90M | 2.40M | 4.65M | 47.81M |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.06M | | | | -0.00M | | | -0.03M | -0.02M | | |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | -3.15M | -4.00M | 3.85M | 0.18M | -2.79M | 0.35M | 2.59M | 5.38M | -1.10M | 5.24M | -5.27M | 9.88M | -4.26M | -4.81M | -5.44M | -1.71M | -1.67M | -0.83M | 1.23M | 4.10M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | -7.26M | -6.25M | -7.80M | -5.68M | -6.97M | -4.41M | -4.66M | -3.12M | -1.64M | -10.39M | -5.27M | -8.39M | -3.82M | -4.81M | -6.17M | -6.42M | -3.55M | -3.22M | -3.42M | -8.64M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | -3.15M | -4.00M | 3.85M | 0.18M | -2.79M | 0.35M | 2.59M | 5.38M | -1.10M | 5.31M | -5.27M | 9.87M | -4.26M | -4.81M | -5.44M | -1.71M | -1.65M | -0.81M | 1.23M | 39.17M |