|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.53M | -3.39M | -4.62M | -3.35M | -4.09M | -5.18M | -5.05M | -4.46M | -5.62M | -5.28M | -5.64M | -5.30M | -4.75M | -6.02M | -6.34M | -7.63M | -5.93M | -3.98M | -6.56M | -5.65M |
|
Depreciation and Depletion (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.03M | 0.03M | 0.03M | 0.03M | 0.10M | 0.09M | 0.10M | 0.13M | 0.16M | 0.15M | 0.15M | 0.14M | 0.14M | 0.14M | 0.15M | 0.16M | 0.16M | 0.16M | 0.16M | 0.16M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.37M | 2.79M | 2.60M | 2.61M | 2.51M | 2.70M | 2.69M | -0.81M | 2.65M | 2.66M | 2.67M | -0.89M | 2.59M | 2.54M | 2.57M | 2.57M | 2.54M | 2.37M | 2.50M | 2.45M |
|
Gains from Sales and Divestitures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.03M | 0.27M | 0.33M | 0.33M | 0.01M | 0.01M | 0.11M | 0.11M | 0.14M | 0.14M | 0.32M | | 0.15M | 0.49M | 0.65M | 0.65M | 0.12M | 0.12M | 0.24M | 0.24M |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.08M | 0.17M | 2.84M | 2.82M | 3.48M | 760.50M | 3.24M | 3.21M | 3.81M | 3.80M | 3.77M | 3.65M | 0.02M | 0.39M | 3.96M | 1.13M | 0.50M | 0.95M | 1.35M | 0.36M |
|
Non-cash Items (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.60M | | | | 0.50M | | | | 0.30M | | | | 0.50M | | | | 1.00M |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.30M | 0.03M | -1.46M | -1.22M | -2.19M | -1.14M | -2.53M | -2.55M | -2.80M | -2.93M | -0.97M | -2.44M | -2.35M | -3.09M | -4.33M | 1.27M | -1.78M | -3.73M | -4.20M | -3.97M |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.20M | 0.09M | | | | | | 0.22M | 0.21M | 0.24M | 0.23M | 0.24M |
|
Amortization of Deferred Charges (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.03M | 1.60M | 0.03M | 0.03M | 0.10M | 0.09M | 0.10M | 0.13M | 0.16M | 0.15M | 0.15M | 0.14M | 0.14M | 0.14M | 0.15M | 0.16M | 0.16M | 0.16M | 0.16M | 0.16M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.78M | -2.64M | 0.42M | 0.33M | -0.71M | -0.94M | 1.33M | 0.01M | -0.22M | 1.77M | -1.40M | -1.42M | 0.13M | -1.17M | 4.44M | -4.09M | 0.50M | 0.07M | 0.94M | 0.51M |
|
Change in Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.24M | 0.61M | -0.29M | 0.58M | 0.42M | 2.94M | -0.07M | -0.37M | 0.10M | -0.27M | -0.92M | 1.64M | -0.17M | 1.03M | -1.48M | -0.06M | 1.48M | -0.20M | 0.54M | -0.58M |
|
Change in Account Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.66M | -1.15M | 1.98M | -0.06M | -0.87M | 1.91M | -0.35M | -0.86M | 0.56M | -0.71M | 0.41M | -0.05M | 0.12M | 0.83M | 0.50M | -0.69M | 0.85M | 0.21M | -2.08M | 0.14M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.63M | 0.28M | -0.29M | 0.73M | -0.02M | -0.39M | 0.38M | -0.25M | 0.77M | -0.78M | | | 0.19M | -0.47M | 0.29M | -0.11M | 0.01M | -0.15M | 0.24M | 0.10M |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.69M | -2.75M | -0.26M | -0.03M | -0.48M | -0.89M | 0.29M | 0.04M | 0.01M | 0.86M | -1.34M | -0.23M | -0.02M | -1.20M | 1.40M | -0.21M | -0.01M | 0.02M | -1.18M | 0.02M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.03M | 0.12M | 0.05M | 1.20M | 1.15M | 0.65M | 0.20M | 0.37M | 0.35M | 0.01M | 0.01M | | | | 0.01M | 0.00M | | | | 0.07M |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.03M | -0.12M | -0.05M | -1.20M | -1.15M | -0.65M | -0.20M | -20.09M | -0.35M | 20.12M | -0.01M | | | | 0.10M | -0.00M | | | | -0.07M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.67M | 2.64M | 2.59M | 2.54M | 2.57M | 2.57M | 2.54M | 2.37M | 2.50M | -6.51M |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.28M | 0.12M | 0.13M | 0.01M | 0.05M | 0.06M | 0.05M | 0.06M | 0.06M | -0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.08M | 0.16M | 0.03M | 0.03M | 7.74M | 6.95M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.06M | 0.04M | -1.37M | -2.40M | -3.29M | -1.73M | -2.69M | -22.58M | -3.10M | 17.17M | -0.95M | -2.41M | -2.32M | -3.08M | -4.15M | 1.42M | -1.75M | -3.72M | 3.54M | 2.92M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.34M | -0.08M | -1.51M | -2.42M | -3.35M | -1.79M | -2.74M | -2.92M | -3.15M | -2.94M | -0.98M | -2.44M | -2.35M | -3.09M | -4.34M | 1.26M | -1.78M | -3.73M | -4.20M | -4.04M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.06M | 0.04M | -1.37M | -2.40M | -3.29M | -1.73M | -2.69M | -22.58M | -3.10M | 17.17M | -0.95M | -2.41M | -2.32M | -3.06M | -4.15M | 1.42M | -1.75M | -3.70M | 3.54M | 2.92M |