|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -6.21M | -7.75M | -12.79M | -10.53M | -16.69M | -19.78M | -17.48M | -9.76M | -12.23M | -6.90M | -6.59M | -6.35M | -9.52M | -10.73M | -12.96M | -14.09M | -13.63M | -15.10M | -19.42M | -18.90M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.49M | 0.59M | 0.76M | 0.72M | 1.40M | 0.96M | 1.03M | 0.75M | 0.60M | 0.57M | 0.58M | 0.51M | 0.52M | 1.16M | 1.11M | 1.08M | 0.96M | 0.92M | 1.10M | 1.10M |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 200.00 | 900.00 | 0.80M | 1.69M | -0.00M | 0.61M | 1.22M | | -100.00 | 0.17M | 400.00 | -800.00 | -0.01M | | | | | | | |
|
Cash from Restructuring (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-cash Items (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 10.73M | | | | 0.45M | | | | 0.00M | | | | | | | | | | | |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -5.28M | -6.17M | -17.62M | -12.05M | -15.59M | -15.97M | -16.34M | -9.93M | -7.47M | -7.89M | -6.19M | -4.75M | -6.99M | -10.87M | -10.89M | -10.28M | -10.06M | -18.80M | -13.80M | -17.64M |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.09M | 0.09M | 0.19M | 0.27M | 0.09M | 0.10M | 0.10M | 0.10M | 0.10M | 0.11M | 0.11M | 0.11M | 0.11M | 0.12M | 0.12M | 0.12M | 0.13M | 0.13M | 0.13M | 0.14M |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.04M | 0.03M | 0.04M | 0.04M | | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.04M | 0.04M | 0.04M | 0.04M | 0.05M | 0.05M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.04M | -0.00M | -0.04M | 0.00M | | | | | | | | | | | | | | | | |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.12M | 2.07M | 3.69M | -1.51M | -0.49M | 2.01M | -2.05M | -1.46M | 0.58M | -1.21M | -0.45M | 0.27M | 1.92M | -0.46M | 1.20M | 1.98M | 2.96M | -2.42M | 3.20M | 0.29M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.03M | 0.15M | 0.20M | -100.00 | -0.20M | 0.18M | 0.02M | -0.20M | | | | 0.02M | 0.01M | 0.04M | -0.04M | 0.10M | -0.10M | 0.03M | 0.10M | 0.03M |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.50M | 2.00M | 4.53M | 8.00M | 2.00M | 6.00M |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.03M | -0.15M | -0.20M | 100.00 | -100.00 | -0.18M | -0.02M | -0.01M | -0.53M | | | -0.03M | -0.03M | -5.47M | -7.79M | -0.42M | 0.53M | -0.79M | -0.09M | 0.10M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.16M | | | | 0.06M | | | | | | | | | | | | | | |
|
Long-Term Debt Issuances (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.02M | | |
|
Long-Term Debt Repayments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.10M | | | | | 0.10M | 0.31M | 0.31M | 0.31M | 0.20M | 0.79M | -0.00M | | | | | | 0.09M | 0.27M | 0.28M |
|
Shares Issued (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.90M | 0.04M | 4.00M | 1.95M | -0.01M | 0.05M | 0.00M | -0.06M | | 1.15M | 35.10M | 0.00M | 93.45M | 0.09M | | 1.10M | -1.19M | 0.40M | 27.90M | 2.30M |
|
Preferred Shares Issued (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 100.00 | | | | | | | | | | | | | | | | | | | |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.08M | 0.99M | 8.34M | 2.12M | 0.02M | -0.01M | -0.33M | -0.30M | -0.40M | 0.88M | 34.18M | 93.73M | -0.38M | 0.09M | | 1.17M | 1.95M | 1.49M | 27.65M | 2.11M |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.22M | -5.33M | -9.48M | -9.93M | -15.56M | -16.15M | -16.70M | -10.25M | -8.40M | -7.02M | 27.99M | 88.95M | -7.39M | -16.25M | -18.67M | -9.53M | -7.58M | -18.15M | 13.80M | -15.41M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -5.31M | -6.32M | -17.82M | -12.05M | -15.39M | -16.14M | -16.37M | -9.73M | -7.47M | -7.89M | -6.19M | -4.76M | -7.00M | -10.91M | -10.84M | -10.38M | -9.96M | -18.83M | -13.89M | -17.66M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.22M | -5.33M | -9.48M | -9.93M | -15.56M | -16.15M | -16.70M | -10.25M | -8.40M | -7.02M | 27.99M | 88.95M | -7.39M | -16.25M | -18.67M | -9.53M | -7.59M | -18.10M | 13.76M | -15.42M |