|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | -12.84M | -10.63M | -8.47M | -10.48M | 1.50M | -6.31M | -10.89M | -10.99M | -24.75M | -24.18M | -2706.93M | -17.18M | -30.93M | -12.94M | -10.00M | -1.17M | -4.09M | -10.38M | -10.54M | -14.51M |
|
Depreciation and Depletion (Quarter)
|
| | | | | | | | | | | | | | | | 0.05M | 0.14M | 0.10M | 0.10M | 0.13M | 0.18M | 0.10M | 0.10M | 0.10M | 0.10M | 0.10M | 0.10M | 0.10M | 0.01M | 0.05M | 0.04M | 0.02M | 0.01M | 0.02M | 0.01M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | 1.48M | 1.32M | 1.32M | 1.08M | 1.41M | 1.17M | 1.09M | 1.54M | 9.66M | 2.08M | 2.07M | 2.23M | 2.11M | 0.76M | 1.03M | 0.89M | 0.72M | 0.69M | 0.90M | 1.21M |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | -10.60M | -8.70M | -8.34M | -7.18M | 1.82M | -4.95M | -4.59M | -4.67M | -14.81M | -14.51M | -19.95M | -16.36M | -8.56M | -16.06M | -12.68M | -10.04M | 9.72M | -4.60M | -9.20M | -9.24M |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | -0.04M | -0.05M | -0.05M | -0.03M | -0.02M | 0.10M | | | | 0.02M | 0.14M | 0.16M | 0.19M | 0.62M | 0.08M | 0.08M | 0.09M | -0.02M | 0.10M | 0.11M |
|
Amortization of Deferred Charges (Quarter)
|
| | | | | | | | | | | | | | | | -0.56M | 0.06M | 0.30M | -0.17M | 0.07M | 0.07M | 0.07M | -0.07M | 0.34M | -0.05M | 0.48M | 0.52M | -0.75M | 0.06M | 0.67M | -0.52M | 1.93M | -1.78M | 0.08M | 0.08M |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | 0.05M | 0.14M | 0.10M | 0.10M | 0.13M | 0.18M | 0.10M | 0.10M | 0.10M | 0.10M | 0.10M | 0.10M | 0.10M | 0.01M | 0.05M | 0.04M | 0.02M | 0.01M | 0.02M | 0.01M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | 3.95M | -0.09M | 2.75M | 3.02M | -10.18M | 0.20M | 5.56M | 3.59M | -2.15M | -1.79M | 2.46M | 3.21M |
|
Change in Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.06M | -0.22M | | -0.26M | 0.74M |
|
Change in Account Payables (Quarter)
|
| | | | | | | | | | | | | | | | 0.09M | -0.03M | -0.31M | 0.18M | -0.58M | 0.37M | 0.01M | 1.49M | 0.12M | 0.58M | 0.05M | -1.38M | -0.17M | 0.93M | -0.45M | 0.88M | -0.74M | 0.49M | 0.12M | -0.59M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | 0.67M | -0.70M | -1.43M | 0.55M | 0.55M | 0.07M | -0.93M | 1.65M | 5.46M | 5.12M | 1.97M | 2.02M | 0.90M | -5.18M | 0.97M | -1.38M | -0.50M | -0.40M | -0.59M | 2.30M |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | -0.28M | | -0.54M | -0.51M | 0.78M | 0.72M | -1.27M | -1.62M | 1.88M | 0.42M | 1.27M | -1.27M | 1.50M | -0.37M | -0.55M | -0.27M | 2.09M | -1.01M | -0.43M | 0.25M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | 0.04M | 0.24M | 0.01M | 0.15M | 0.08M | 0.07M | 0.01M | 0.06M | 0.07M | 0.23M | | 0.01M | 0.02M | | | | | | | |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | 19.20M | 14.20M | 47.51M | 2.49M | 2.01M | 7.00M | | | | | | | | | | | | | | |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | 6.29M | 4.01M | 43.01M | 2.21M | 2.07M | 6.75M | -0.01M | -0.06M | -0.07M | -0.23M | | -0.01M | -0.02M | 0.01M | | | | | | |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | 0.04M | | | | | | 0.01M | | | | 0.00M | 0.15M | | 0.00M | | | | | | |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | 0.04M | -0.00M | -0.02M | -0.00M | -16.85M | | 30.28M | -0.08M | 44.04M | -0.03M | -0.66M | -0.64M | -0.40M | 39.43M | -4.06M | -4.16M | -3.98M | 13.64M | -0.12M | -0.13M |
|
Net Equity Issued and Repurchased (Quarter)
|
| | | | | | | | | | | | | | | | | -0.00M | | | 26.90M | | 30.30M | | | | | | | | | | | | | |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | -4.26M | -4.69M | 34.66M | -4.98M | -12.96M | 1.80M | 25.68M | -4.81M | 29.17M | -14.76M | -20.61M | -17.01M | -8.97M | 23.37M | -16.73M | -14.20M | 5.70M | 9.05M | -9.28M | -9.40M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | -10.64M | -8.94M | -8.35M | -7.33M | 1.75M | -5.02M | -4.60M | -4.73M | -14.88M | -14.73M | -19.95M | -16.37M | -8.57M | -16.06M | -12.68M | -10.04M | 9.72M | -4.60M | -9.20M | -9.24M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | -4.26M | -4.69M | 34.66M | -4.98M | -12.96M | 1.80M | 25.68M | -4.81M | 29.17M | -14.76M | -20.61M | -17.01M | -8.97M | 23.37M | -16.73M | -14.20M | 5.74M | 9.04M | -9.32M | -9.37M |