|
Net Income (Quarter)
|
-0.02M | -0.02M | -16.18M | 0.06M | 0.08M | -4.06M | -3.37M | 11.33M | 13.69M | 0.03M | | -1.03M | -0.03M | -0.86M | -3.00M | 16.84M | 0.05M | 0.04M | -0.04M | -2.96M |
|
Depreciation and Depletion (Quarter)
|
| | 0.01M | 0.01M | 0.01M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | | | | | | |
|
Share-based Compensation (Quarter)
|
| 8.62M | -10.15M | 1.44M | 3.41M | 2.22M | 1.03M | 0.05M | 0.04M | | 1.17M | 0.02M | 0.01M | 6.27M | 0.75M | 1.38M | 0.53M | 1.18M | 0.96M | 0.02M |
|
Cash from Discontinued Operations (Quarter)
|
| | | -0.07M | -0.34M | 4.10M | 3.38M | 0.08M | 0.30M | -0.03M | 0.86M | 0.47M | 0.14M | -2.75M | 2.63M | 231.00 | | | | |
|
Asset Writedowns and Impairment (Quarter)
|
| 0.03M | 0.06M | 0.05M | 1.17M | 0.38M | 2.26M | 0.00M | 0.15M | | | 0.38M | | | | | | | | |
|
Non-cash Items (Quarter)
|
| 9.31M | -5.19M | 8.46M | 4.55M | 5.11M | 11.70M | -8.14M | -1.21M | 4.98M | 3.35M | -1.04M | 2.00M | 4.58M | 5.23M | -13.14M | 2.46M | 16.96M | 8.04M | 2.57M |
|
Cash from Operations (Quarter)
|
| -3.00M | -19.90M | -4.00M | -3.80M | -2.38M | -8.57M | -1.16M | -1.32M | -0.83M | -0.81M | -1.27M | -0.07M | -0.50M | -1.84M | -0.30M | -1.13M | -0.12M | -0.11M | -0.39M |
|
Amortization of Goodwill (Quarter)
|
12.14M | | 4.59M | 1.01M | | 3.18M | | | | | | | | | | | | | | |
|
Amortizatization of Intangibles (Quarter)
|
| 0.34M | 0.35M | 1.59M | 0.07M | 0.01M | 0.00M | 0.01M | 0.02M | 0.31M | 0.04M | 0.07M | 0.09M | 0.08M | 0.10M | 0.12M | 0.18M | 0.19M | 0.25M | 0.34M |
|
Depreciation & Amortization (CF) (Quarter)
|
12.14M | 0.04M | -6.68M | 1.14M | 1.37M | 0.57M | 6.44M | 0.04M | 0.16M | 0.80M | 0.12M | 0.42M | 0.00M | 0.00M | | | | | | |
|
Change in Receivables (Quarter)
|
| 0.31M | -0.45M | 0.21M | -0.22M | 0.01M | 0.05M | 0.04M | -0.01M | | -0.07M | -0.04M | 0.01M | | | | | | | |
|
Change in Inventory (Quarter)
|
| | | | | | | -0.03M | -0.01M | 0.05M | 0.03M | -0.04M | 0.00M | -0.03M | | | | | | |
|
Change in Account Payables (Quarter)
|
| | | | | | | | | | | | | | | 0.03M | -0.00M | 0.03M | 0.08M | 0.19M |
|
Change in Accured Expenses (Quarter)
|
| 0.53M | 0.12M | 0.95M | 0.89M | 0.38M | 0.52M | 0.44M | -0.04M | 0.36M | 0.36M | 0.32M | -0.00M | -0.01M | -0.02M | 0.12M | -0.67M | 0.04M | 0.31M | -0.04M |
|
Other Working Capital Changes (Quarter)
|
| -0.05M | -0.06M | -0.02M | 0.01M | -392.00 | -0.00M | -0.01M | 776.00 | 0.01M | 0.09M | 0.38M | -0.47M | -0.01M | | | | | | |
|
Capital Expenditures (Quarter)
|
| 0.00M | | 0.01M | | | | | | | | | | | | | | | | |
|
Acquisitions (Quarter)
|
| | | 0.15M | | | | | | | | | | | | 2.00M | | | | |
|
Cash from Investing Activities (Quarter)
|
| -0.00M | | -0.16M | -0.68M | 0.27M | -0.11M | | | | | | | | | 2.00M | | | | -0.94M |
|
Other financing activities (Quarter)
|
| | | 2.00M | -1.59M | 1.59M | -1.59M | 0.05M | | | | | | | | | | | | |
|
Cash from Financing Activities (Quarter)
|
| 0.15M | 4.21M | 6.50M | 0.41M | 1.68M | 1.42M | 0.84M | 0.88M | 0.90M | 1.38M | 0.47M | 0.52M | 0.76M | 0.36M | 0.38M | -0.84M | | 0.23M | 1.22M |
|
Net Equity Issued and Repurchased (Quarter)
|
-6.50M | 10.00M | 5.50M | | | | 0.77M | | 0.24M | 0.06M | | | | | | | | | | 0.51M |
|
Change in Cash (Quarter)
|
| -2.85M | 0.71M | 2.27M | -4.01M | -0.43M | -0.20M | -0.32M | -0.06M | 0.04M | 0.22M | -0.34M | -0.02M | 0.26M | -0.25M | 2.08M | -1.97M | -0.12M | 0.12M | -0.12M |
|
Free Cash Flow (Quarter)
|
| -3.00M | -19.90M | -4.01M | -3.80M | -2.38M | -8.57M | -1.16M | -1.32M | -0.83M | -0.81M | -1.27M | -0.07M | -0.50M | -1.84M | -0.30M | -1.13M | -0.12M | -0.11M | -0.39M |
|
Net Cash Flow (Quarter)
|
| -2.85M | -15.70M | 2.34M | -4.08M | -0.43M | -7.27M | -0.32M | -0.44M | 0.07M | 0.57M | -0.80M | 0.45M | 0.26M | -1.47M | 2.08M | -1.97M | -0.12M | 0.12M | -0.12M |