|
Net Income (Quarter)
|
| | -0.65M | -7.96M | -1.75M | -5.22M | -2.69M | -20.34M | -3.22M | -3.91M | -7.30M | -35.45M | -3.58M | -4.06M | -4.73M | -3.29M | -1.31M | -2.28M | -2.94M | -5.22M | -6.00M | -5.41M | -6.14M | -2.44M | -2.81M |
|
Depreciation and Depletion (Quarter)
|
| | | | | | | | 0.01M | 0.01M | | | 0.01M | 0.01M | | | | | | | | | | | |
|
Share-based Compensation (Quarter)
|
0.05M | 0.65M | 0.70M | 0.70M | 0.09M | 0.96M | 1.18M | 1.94M | 0.19M | 4.79M | 4.79M | 2.98M | 0.29M | 0.40M | | | | | | | | 1.89M | 0.26M | | |
|
Gains from Sales and Divestitures (Quarter)
|
| | | | | | | -0.00M | -0.00M | | | | | | | | | | | | | | | | |
|
Gains from Investment Securities (Quarter)
|
0.09M | | | | 0.09M | 0.09M | 0.09M | 0.09M | 0.09M | 0.09M | 0.64M | 0.64M | 0.64M | | | | | | | | 16.06M | | | | |
|
Asset Writedowns and Impairment (Quarter)
|
| 0.04M | 0.04M | 0.04M | 0.04M | 0.04M | 0.04M | 0.04M | 0.04M | 0.04M | 0.04M | 0.04M | 0.04M | | 0.11M | | | | | | | | | | |
|
Non-cash Items (Quarter)
|
| | | | | | | | | | | | | | | | | | | | 0.01M | | | | |
|
Cash from Operations (Quarter)
|
-0.57M | -3.49M | -3.92M | -4.41M | -1.15M | -7.18M | -8.95M | -10.85M | -2.72M | -16.96M | -20.62M | -24.31M | -4.02M | | -0.86M | -1.50M | -1.37M | -1.65M | -1.69M | -1.14M | -1.78M | -1.63M | -2.14M | -1.69M | -1.75M |
|
Amortizatization of Intangibles (Quarter)
|
| | 0.32M | 0.36M | 0.04M | 0.03M | 0.43M | 0.43M | 0.43M | 0.43M | 0.43M | 0.43M | 0.09M | | | | | | | | | | | | |
|
Amortization of Deferred Charges (Quarter)
|
| | | 0.08M | | | 0.08M | 0.08M | 0.08M | 0.08M | 0.08M | 0.08M | 0.08M | | | | | | | | | | | | |
|
Depreciation & Amortization (CF) (Quarter)
|
649.00 | 0.00M | 0.01M | 0.01M | 0.00M | 0.02M | 0.02M | 0.03M | 0.01M | 0.06M | 0.07M | 0.09M | 0.02M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.02M | 0.00M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M |
|
Change in Receivables (Quarter)
|
326.00 | 0.04M | 0.04M | 0.04M | 248.00 | 0.04M | 0.00M | 53.00 | 88.00 | 0.04M | 0.04M | 0.00M | 285.00 | -21.00 | | | | | | | | | | | |
|
Change in Account Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | -0.06M | -0.01M |
|
Change in Accured Expenses (Quarter)
|
0.01M | 0.09M | 0.23M | 0.36M | 0.33M | 0.40M | 0.71M | 1.48M | -0.30M | 0.99M | 1.72M | 2.47M | -0.55M | | 0.31M | -0.40M | -0.04M | -0.13M | -0.01M | 0.74M | -0.74M | 0.01M | 0.39M | 0.27M | 0.26M |
|
Other Working Capital Changes (Quarter)
|
-0.01M | 0.02M | 0.01M | 0.00M | 0.03M | 0.02M | 0.03M | 0.02M | 0.00M | 0.19M | 0.20M | 0.22M | 0.06M | | -0.15M | -0.00M | 0.09M | -0.09M | -0.00M | -144.00 | -0.00M | -244.00 | -623.00 | 0.00M | -89.00 |
|
Capital Expenditures (Quarter)
|
| 0.02M | 0.02M | 0.02M | 0.02M | 0.08M | 0.11M | 0.12M | 0.02M | 0.15M | 0.16M | 0.16M | 0.05M | 0.07M | | | | | | | | | | | |
|
Change in Intangibles (Quarter)
|
| | 0.01M | 0.04M | 0.07M | 0.24M | 0.28M | 0.38M | 0.09M | 0.58M | 0.64M | 0.78M | 0.05M | 0.04M | | | -0.06M | 0.10M | -0.09M | -0.00M | 830.00 | | | 0.01M | |
|
Cash from Investing Activities (Quarter)
|
| -0.04M | -0.06M | -0.10M | -0.09M | -0.33M | -0.39M | -0.50M | -0.11M | -0.73M | -0.79M | -0.94M | -0.11M | -0.12M | | | 0.18M | -0.10M | 0.09M | 0.00M | -830.00 | | | -0.01M | |
|
Other financing activities (Quarter)
|
| 0.07M | 0.07M | 0.07M | 0.03M | 0.09M | 0.09M | 0.09M | 0.06M | 0.49M | 0.49M | 0.49M | 0.17M | 0.00M | | | | | | | | | | | |
|
Cash from Financing Activities (Quarter)
|
| 3.84M | 3.99M | 4.69M | 2.57M | 12.05M | 12.45M | 18.71M | 0.84M | 25.98M | 26.00M | 27.01M | 6.50M | | 2.44M | 2.29M | 0.48M | 3.76M | 0.14M | 0.46M | 7.36M | 0.84M | 5.64M | 0.65M | 0.33M |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | -0.00M | -0.02M | -0.03M | | | | | | | | | | | |
|
Change in Cash (Quarter)
|
-0.57M | 0.32M | 0.02M | 0.19M | 1.33M | 4.55M | 3.12M | | -1.99M | 8.29M | 4.58M | 1.75M | 2.36M | | 1.59M | 0.80M | -0.94M | 2.01M | -1.46M | -0.68M | 5.58M | -0.79M | 3.50M | -1.04M | -1.42M |
|
Beginning Cash Balance (Quarter)
|
| 0.25M | 0.25M | 0.40M | 0.15M | 0.57M | 0.57M | 0.57M | 0.57M | 0.57M | 0.57M | 0.57M | 1.00M | | | | | | | | | | | | |
|
Free Cash Flow (Quarter)
|
-0.57M | -3.50M | -3.93M | -4.43M | -1.16M | -7.26M | -9.06M | -10.97M | -2.74M | -17.11M | -20.78M | -24.47M | -4.07M | -0.07M | -0.86M | -1.50M | -1.37M | -1.65M | -1.69M | -1.14M | -1.78M | -1.63M | -2.14M | -1.69M | -1.75M |
|
Net Cash Flow (Quarter)
|
-0.57M | 0.32M | 0.02M | 0.19M | 1.33M | 4.55M | 3.12M | 7.37M | -1.99M | 8.29M | 4.58M | 1.75M | 2.37M | -0.12M | 1.59M | 0.80M | -0.72M | 2.01M | -1.46M | -0.68M | 5.58M | -0.79M | 3.50M | -1.04M | -1.42M |