|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -7.09M | -7.60M | -5.36M | -6.14M | -3.00M | -5.57M | -3.82M | -4.93M | -3.60M | -2.94M | -3.45M | -5.40M | -4.10M | -3.63M | -4.67M | -3.58M | -1.53M | -12.35M | -27.46M | -25.55M |
|
Depreciation and Depletion (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.01M | 0.03M | 0.04M | 0.08M | 0.21M | 0.10M | 0.10M | 0.10M | 0.05M | 0.05M | 0.02M | 0.02M | 0.02M | 0.02M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.03M | 0.20M | -0.13M | 1.48M | 2.87M | | | | | 0.70M | 0.62M | 1.02M | 1.00 | | 0.59M | | 7.23M | | 3.93M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -15.74M | -6.74M |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.01M | | | | | | | 0.00M | | | 0.00M | -0.15M | 30.07M | -0.14M | | | 0.03M | 1.20M | 94.15M | |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-cash Items (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 52.11M | 23.96M | 30.46M | 21.71M | 34.07M | | | | | | | | | | | | 752.00 | 675.00 | 0.10M | |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.90M | -1.71M | -1.91M | 0.89M | -2.67M | -3.23M | -2.92M | -3.42M | -2.64M | -1.38M | -3.39M | -3.66M | -2.53M | -3.26M | -1.90M | -1.30M | -1.29M | -3.11M | -4.63M | -7.06M |
|
Amortization of Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.87M | 4.65M | 4.18M | 3.09M | | -7.24M | 0.04M | 0.05M | 0.01M | 0.05M | 0.05M | 0.09M | 0.24M | 0.46M | 0.39M | 0.03M | -0.90M | 0.03M | 0.01M | 0.03M |
|
Amortization of Deferred Charges (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.28M | | | 0.60M | | | | |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.04M | 0.03M | 0.04M | 0.08M | 0.10M | 0.10M | 0.10M | 0.10M | 0.05M | 0.05M | 0.02M | 0.02M | 0.02M | 0.02M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -3.12M | 3.24M | -0.17M | | | | | | | | | | | | | | | |
|
Change in Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.02M | 0.39M | 2.14M | 0.21M | -0.74M | -0.60M | -0.15M | 0.08M | -0.01M | 0.39M | -0.69M | 0.31M | 0.24M | -0.73M | 0.35M | 0.35M | -0.15M | 1.55M | 0.24M | 2.12M |
|
Change in Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.01M | 0.01M | 0.11M | 0.11M | 0.11M | | -0.05M | -0.05M | -0.01M | -0.05M | -0.05M | -0.09M | | -0.03M | | -0.04M | -0.01M | 0.31M | 0.06M | 0.20M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.01M | 0.25M | 0.39M | 0.44M | 0.02M | 0.01M | 0.01M | 0.03M | 0.04M | -1.00 | 0.01M | -1.00 | 0.05M | | | | | | | |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.01M | -0.25M | -0.39M | -0.44M | -0.02M | -0.01M | -0.01M | -0.03M | -0.04M | 1.00 | -0.01M | 1.00 | -0.05M | | | | | | | |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.08M | 0.35M | 0.77M | 0.01M | -0.15M | 7.48M | 0.01M | | 0.38M | 5.47M | 0.20M | 3.54M | | 4.24M | -0.18M | 0.71M | 1.02M | 11.76M | -0.10M | 5.00M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.83M | -1.61M | -1.52M | 0.45M | -2.84M | 4.24M | -2.91M | -3.45M | -2.30M | 4.09M | -3.20M | -0.11M | -2.58M | 0.98M | -2.08M | -0.59M | -0.27M | 8.65M | -4.73M | -2.06M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.91M | -1.96M | -2.29M | 0.44M | -2.69M | -3.24M | -2.93M | -3.45M | -2.67M | -1.38M | -3.41M | -3.66M | -2.58M | -3.26M | -1.90M | -1.30M | -1.29M | -3.11M | -4.63M | -7.06M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.83M | -1.61M | -1.52M | 0.45M | -2.84M | 4.24M | -2.91M | -3.45M | -2.30M | 4.09M | -3.20M | -0.11M | -2.58M | 0.98M | -2.08M | -0.59M | -0.27M | 8.65M | -4.73M | -2.06M |