|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -2.02M | -1.82M | -2.51M | -3.04M | -3.42M | -3.13M | -9.89M | -5.17M | -3.11M | -24.95M | -4.42M | -5.02M | -7.90M | -3.90M | -9.75M | -11.10M | -17.62M | -12.75M | -14.44M | -12.51M |
|
Depreciation and Depletion (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00M | 0.01M | 0.02M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | -0.05M | 0.03M | 0.03M | 0.07M | 0.08M | | | | | |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.11M | 0.49M | 0.12M | 0.14M | 0.14M | 0.14M | 0.20M | 0.13M | 0.10M | 0.16M | 0.59M | 2.48M | 1.83M | 1.92M | 2.09M | 2.20M | 2.03M | 1.91M | -6.15M | 1.50M |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.04M | -0.01M | -0.01M | -323.00 | -3.00 | | | | | | | | | | | | |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.67M | -1.49M | -1.97M | -2.91M | -2.90M | -2.06M | -4.87M | -4.06M | -1.99M | -4.05M | -3.84M | -4.71M | -7.09M | -5.26M | -8.17M | -9.19M | -10.75M | -13.36M | -9.77M | -8.56M |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Amortization of Deferred Charges (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 406.00 | 420.00 | 0.59M | 0.15M | 444.00 | 459.00 | 0.49M | | | 0.00M | 0.33M | 0.24M | 0.01M | 0.00M | -0.58M | | | | | 0.17M |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00M | 0.01M | 0.02M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | -0.05M | 0.03M | 0.03M | 0.07M | 0.18M | 0.18M | 0.19M | 0.18M | 0.18M | 0.17M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Account Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.01M | -0.07M | 0.06M | 0.02M | 0.08M | 0.27M | -0.26M | -0.45M | 0.43M | -0.10M | -0.01M | -0.06M | -0.02M | -0.30M | -0.21M | 1.22M | 1.37M | -0.40M | -0.79M | 1.90M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.24M | -0.16M | -0.07M | 0.04M | 0.04M | 0.04M | 0.18M | -0.13M | 0.39M | -0.83M | 0.80M | 0.08M | -0.42M | 1.44M | -0.88M | 0.22M | -0.46M | 2.26M | 0.29M | -1.04M |
|
Change in Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.01M | -0.00M | -0.02M | -0.02M | -0.02M | -0.02M | 0.00M | -0.05M | -0.01M | -0.02M | -0.02M | -0.02M | -0.02M | -0.04M | -0.04M | -0.04M | -0.05M | -0.05M | -0.21M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -526.00 | 0.03M | -0.03M | 0.00M | 0.00M | 0.95M | -0.92M | 0.00M | | -0.00M | 0.01M | 0.00M | 0.03M | 1.52M | -1.51M | 0.01M | | | -0.01M | -0.02M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.53M | | | | 1.15M | | 0.07M | | | | | | 850.00 |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.31M | | | | | | | | | | | | | |
|
Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.15M | | 0.07M | 0.14M | | 0.09M | 0.09M | 0.18M | |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 526.00 | -0.03M | -0.05M | -0.00M | -0.08M | -0.37M | 5.67M | 5.53M | | 1.07M | -0.01M | 1.14M | -0.03M | -1.45M | 0.09M | -12.81M | -11.86M | 7.97M | -2.80M | 10.90M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.01M | | 7.00M | 0.00M | | -0.00M | | | | 0.01M | -0.01M | 85.65M | | | | | | | | |
|
Long-Term Debt Issuances (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -4.71M | | | | | | | | | 0.07M |
|
Short-Term Debt issuances (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.06M | 0.09M | 0.09M | 0.37M | 0.05M | 0.12M | 0.07M | -0.24M | | | | | | | | | |
|
Net Equity Issued and Repurchased (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -6.76M | | | | -83.56M | | | | | |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.70M | 7.42M | -0.08M | -0.06M | -0.09M | -0.09M | 0.03M | -0.05M | -0.12M | 16.63M | -0.02M | 85.65M | -2.10M | | 0.01M | | 0.02M | | 0.01M | -0.07M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.03M | 5.90M | -2.11M | -2.98M | -3.08M | -2.51M | 0.83M | 1.42M | -2.12M | 13.65M | -3.87M | 82.09M | -9.22M | -6.71M | -8.08M | -21.99M | -22.58M | -5.40M | -12.56M | 2.27M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.67M | -1.52M | -1.94M | -2.92M | -2.90M | -3.00M | -3.95M | -4.06M | -1.99M | -4.05M | -3.86M | -4.71M | -7.13M | -6.78M | -6.66M | -9.19M | -10.75M | -13.36M | -9.76M | -8.54M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.03M | 5.90M | -2.11M | -2.98M | -3.08M | -2.51M | 0.83M | 1.42M | -2.12M | 13.65M | -3.87M | 82.09M | -9.22M | -6.71M | -8.08M | -21.99M | -22.58M | -5.40M | -12.56M | 2.27M |