|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -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 | -52.26M | -25.55M | -46.34M |
|
Depreciation and Depletion (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 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)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.98M | 0.20M | 5.31M | 7.07M | 4.27M | 0.74M | 1.18M | 0.54M | -2.46M | 0.70M | 0.62M | 1.02M | 2.68M | | 0.59M | | 7.23M | 94.15M | 3.93M | 11.21M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -15.74M | -6.70M | -12.00M |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -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 | -15.23M |
|
Amortization of Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.65M | 4.18M | 3.09M | | -7.24M | | | | 0.14M | | | | | | | | | | | |
|
Amortization of Deferred Charges (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.04M | -0.04M | | 0.14M | 0.05M | 0.09M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.06M |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 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 | 0.01M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 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 | 1.48M |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.06M | 0.39M | -0.39M | 0.84M | -0.84M | -0.00M | 0.04M | -0.04M | 0.08M | 0.01M | -0.16M | 0.21M | | | | -0.12M | | | | |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.25M | -0.39M | -0.44M | -0.02M | -0.01M | -0.01M | -0.03M | -0.04M | 1.00 | -0.01M | 1.00 | -0.05M | | | | | | | | -0.23M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.77M | -0.76M | 0.78M | 0.04M | 0.00M | | 0.00M | | | 0.20M | -0.20M | | | | -0.21M | 0.98M | | 330.00 | 330.00 |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 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 | 15.00M |
|
Net Equity Issued and Repurchased (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00M | 0.15M | | | | | | 5.47M | 0.20M | 3.60M | | 1.39M | 0.30M | -0.10M | | 1.07M | | | |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -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 | -0.45M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.65M | -2.29M | 1.27M | -3.51M | -2.38M | -2.92M | -3.47M | -2.60M | -1.46M | -3.41M | -3.49M | -2.74M | -3.26M | -1.90M | -1.30M | -1.29M | -3.11M | -4.63M | -7.06M | -15.23M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -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 | -0.45M |