|
Net Income (Quarter)
|
-11.76M | -11.87M | -11.40M | -11.14M | -12.79M | -12.82M | -12.35M | -9.95M | -11.62M | -9.18M | -8.67M | -23.56M | -14.04M | -2.07M | -8.21M | -11.15M |
|
Depreciation and Depletion (Quarter)
|
0.01M | 0.01M | | | | | | | | | | | | | | |
|
Share-based Compensation (Quarter)
|
1.14M | 0.91M | 0.78M | 0.80M | 1.06M | 1.22M | 1.12M | 1.22M | 1.56M | 1.69M | 1.14M | 0.96M | 0.54M | -0.08M | 0.41M | 1.69M |
|
Gains from Investment Securities (Quarter)
|
| | 0.64M | 1.38M | 0.02M | 0.07M | | -0.08M | | | | 0.25M | | | | 0.30M |
|
Non-cash Items (Quarter)
|
0.52M | 0.41M | 0.12M | 0.05M | | | | 3.05M | | | | | | | | 0.26M |
|
Cash from Operations (Quarter)
|
-11.83M | -9.54M | -8.58M | -11.74M | -11.79M | 1.99M | -12.27M | -11.21M | -14.96M | -11.11M | -9.22M | -20.68M | -12.73M | -8.83M | 48.45M | -60.23M |
|
Amortizatization of Intangibles (Quarter)
|
-0.06M | -0.05M | -0.00M | 0.09M | 0.18M | 0.25M | 0.14M | 0.07M | | | | | | | | |
|
Depreciation & Amortization (CF) (Quarter)
|
0.02M | 0.01M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.00M | 0.01M |
|
Change in Receivables (Quarter)
|
| | | | 15.00M | | | | | | | | | | | |
|
Change in Account Payables (Quarter)
|
-1.71M | 0.34M | 0.74M | -0.76M | 2.02M | -2.50M | 2.21M | 0.18M | -1.44M | -1.21M | 1.12M | -0.50M | 0.58M | -1.07M | 0.58M | -0.44M |
|
Change in Accured Expenses (Quarter)
|
-0.07M | 1.75M | 0.82M | -2.84M | -0.04M | -0.04M | 2.48M | 3.86M | -0.06M | -3.02M | 2.91M | -0.06M | -0.36M | -5.04M | 4.88M | -1.98M |
|
Capital Expenditures (Quarter)
|
| | 0.00M | | | | 0.01M | | | | | | | | | |
|
Change in Acquisitions & Divestments (Quarter)
|
3.50M | 35.50M | 4.00M | 17.50M | 22.36M | 22.00M | 14.00M | 9.30M | | | | | | | | |
|
Cash from Investing Activities (Quarter)
|
-7.49M | 33.51M | -16.89M | 14.57M | 10.48M | 22.00M | 13.99M | 9.30M | | | | | | | | |
|
Other financing activities (Quarter)
|
| | 0.05M | 0.00M | 2.66M | 0.06M | | | | | | | 0.01M | | | |
|
Long-Term Debt Repayments (Quarter)
|
| | | | 0.41M | 0.41M | 0.41M | 0.41M | 0.41M | 0.41M | 0.41M | 0.41M | 0.41M | 0.41M | 0.41M | 0.84M |
|
Shares Issued (Quarter)
|
0.00M | -0.00M | | | | 0.01M | | | 0.18M | | -0.13M | -0.05M | | | 0.00M | 0.00M |
|
Cash from Financing Activities (Quarter)
|
-0.09M | -0.10M | -0.09M | 0.04M | 50.53M | -0.43M | -0.41M | -0.55M | -0.23M | -0.36M | -0.41M | -0.62M | -0.41M | -0.40M | -0.40M | 44.69M |
|
Change in Cash (Quarter)
|
-19.41M | 23.87M | -25.56M | 2.87M | 49.22M | 23.56M | 1.32M | -2.46M | -15.19M | -11.47M | -9.63M | -21.30M | -13.14M | -9.23M | -5.72M | 38.24M |
|
Free Cash Flow (Quarter)
|
-11.83M | -9.54M | -8.58M | -11.74M | -11.79M | 1.99M | -12.28M | -11.21M | -14.96M | -11.11M | -9.22M | -20.68M | -12.73M | -8.83M | 48.45M | -60.23M |
|
Net Cash Flow (Quarter)
|
-19.41M | 23.87M | -25.56M | 2.87M | 49.22M | 23.56M | 1.32M | -2.46M | -15.19M | -11.47M | -9.63M | -21.30M | -13.14M | -9.23M | 48.05M | -15.53M |