|
Net Income
|
-12.54M | -5.87M | -7.71M | -9.81M | -10.41M | -9.82M | -11.06M | -13.52M | -14.62M | -13.51M | -13.71M | -14.29M | -13.41M | -12.36M | -14.59M | -9.96M | -9.60M | -1.96M | -2.33M | -3.98M | -5.11M | -5.96M | -6.88M | -7.17M | -4.99M | -2.25M | 1.61M | -5.94M | -0.84M | -1.47M | -9.48M | -9.42M | -4.09M | -5.47M | -6.09M | -5.77M | -7.21M | -8.54M | -4.44M | -6.02M | -6.41M | -5.84M | -4.44M | -6.22M | -7.38M | -10.35M |
|
Depreciation and Depletion
|
| 0.23M | 0.18M | 0.13M | 0.11M | 0.11M | 0.14M | 0.08M | 0.07M | 0.07M | 0.05M | 0.05M | 0.05M | 0.05M | 0.04M | 0.04M | 0.04M | 0.03M | 0.11M | 0.01M | 0.01M | 0.01M | 0.01M | 0.03M | 0.02M | 0.02M | 0.03M | 0.02M | 0.02M | 0.02M | 0.03M | 0.02M | 0.02M | 0.02M | 0.03M | 0.02M | 0.02M | 0.02M | 0.03M | 0.02M | 0.02M | 0.02M | 0.03M | 0.01M | 0.00M | 0.00M |
|
Share-based Compensation
|
| | | | | 0.30M | 0.56M | 0.61M | 0.70M | 0.68M | 0.65M | 0.74M | 0.96M | 0.96M | 0.99M | 0.96M | 0.80M | 0.58M | 0.33M | 0.28M | 0.40M | 0.41M | 0.42M | 0.38M | 0.19M | 0.17M | 0.27M | 0.44M | 0.45M | 0.47M | 0.99M | 0.48M | 0.17M | 0.34M | 0.29M | 0.34M | 0.40M | 0.43M | 0.40M | 0.22M | 0.86M | 0.85M | 0.82M | 0.81M | 0.93M | 1.01M |
|
Gains from Sales and Divestitures
|
| | | | | | | | | | | | | | | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | | 0.01M | 0.01M | 0.01M | 0.01M | | | | | | | | | | | | | | | | | | | |
|
Gains from Investment Securities
|
| 0.01M | -0.05M | 1.61M | -0.00M | -0.01M | -1.59M | 1.00M | -0.00M | 0.01M | -0.27M | -0.01M | | 0.02M | | 0.01M | | | 0.99M | 2.67M | 2.58M | 2.50M | 0.24M | 2.53M | 2.62M | 2.60M | 4.45M | | 4.47M | 4.47M | 7.06M | 5.72M | | | 0.20M | | | 4.20M | | -0.03M | -0.03M | -0.03M | 0.19M | -0.03M | -0.03M | -0.03M |
|
Non-cash Items
|
| | | | | 6.90M | 0.01M | 0.01M | 0.02M | 0.29M | 0.35M | 0.36M | 0.38M | 0.65M | 0.72M | 1.01M | 1.03M | 1.17M | 1.18M | 1.42M | 1.34M | 1.27M | | 1.82M | 1.83M | 1.84M | 1.85M | 2.14M | 2.15M | 2.16M | 2.91M | 2.51M | | | | | | | | | | | | | | |
|
Cash from Operations
|
| -5.56M | -6.98M | -9.37M | -8.79M | -9.82M | -8.97M | -12.50M | -11.55M | -12.73M | -11.43M | -13.82M | -12.64M | -11.78M | -6.33M | -5.40M | -9.33M | -6.26M | -5.87M | -5.45M | -5.50M | -6.20M | -5.88M | -5.56M | -4.79M | -5.43M | -2.21M | -5.30M | -4.00M | -3.59M | -6.42M | -1.02M | 0.71M | -8.83M | -6.88M | -5.17M | -6.17M | -4.83M | -2.91M | -7.33M | -6.73M | -6.42M | -4.83M | -5.69M | -5.09M | -5.22M |
|
Amortizatization of Intangibles
|
| | | | | | | | | | | 0.20M | 0.28M | 0.27M | 0.28M | 0.28M | 0.27M | 0.25M | 0.22M | 0.18M | 0.15M | 0.12M | 0.08M | 0.05M | 0.14M | 0.16M | 0.04M | | | | | | | | | | | | | | | | | | | |
|
Amortization of Deferred Charges
|
| | | 0.01M | 0.01M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Depreciation & Amortization (CF)
|
| 0.23M | 0.18M | 0.13M | 0.11M | 0.11M | 0.14M | 0.08M | 0.07M | 0.07M | 0.05M | 0.05M | 0.05M | 0.05M | 0.04M | 0.04M | 0.04M | 0.03M | 0.11M | 0.01M | 0.01M | 0.01M | 0.01M | 0.03M | 0.02M | 0.02M | 0.03M | 0.02M | 0.02M | 0.02M | 0.03M | 0.02M | 0.02M | 0.02M | 0.03M | 0.02M | 0.02M | 0.02M | 0.03M | 0.02M | 0.02M | 0.02M | 0.03M | 0.01M | 0.00M | 0.00M |
|
Change in Receivables
|
| 0.31M | 0.59M | 0.05M | | | | 0.14M | -0.21M | | | | | | | -7.79M | 2.06M | -2.27M | | | | -1.81M | -0.00M | | | 0.01M | 0.14M | -0.16M | -0.00M | 0.93M | -0.87M | | 0.02M | -0.02M | 0.12M | -0.17M | | | 0.10M | 0.88M | -0.68M | -0.06M | -0.18M | | | |
|
Change in Accured Expenses
|
| -0.05M | -0.14M | 2.91M | -0.44M | -0.37M | 0.84M | 1.33M | 1.53M | 0.55M | 1.37M | -0.31M | -0.37M | -0.61M | 3.74M | -2.60M | 1.85M | -4.18M | -1.26M | -1.45M | 2.08M | -1.42M | 0.17M | 0.33M | -0.71M | -0.97M | 0.35M | -1.17M | -0.13M | -0.21M | 3.34M | 4.43M | -2.89M | -2.95M | 0.56M | 1.03M | 0.74M | 0.50M | 0.66M | -1.51M | -1.94M | -0.56M | -1.20M | -0.84M | 1.02M | 4.59M |
|
Capital Expenditures
|
| 0.01M | -0.00M | 0.00M | 0.03M | 0.01M | 0.06M | | | | | 0.04M | | | 0.02M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Sales of Property, Plant and Equipment
|
| | | | | | | | | | | | | | | 0.01M | | | | | | | 0.00M | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Investing Activities
|
| -0.01M | 0.20M | -0.00M | -0.03M | -0.01M | -0.04M | | | | | -0.04M | | 0.03M | -0.02M | 0.01M | | -0.01M | | | | | -0.07M | | | | | | | | | | | | | | | | 4.40M | | | | | | | |
|
Other financing activities
|
| | | | | | | | | | 0.62M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Long-Term Debt Issuances
|
| 5.00M | 9.66M | 8.80M | 10.48M | 0.01M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Long-Term Debt Repayments
|
| -0.04M | 0.26M | -0.04M | 0.11M | 0.01M | | | | 0.01M | 0.00M | | | | | | | 1.63M | 2.71M | 2.72M | 2.50M | 2.64M | 2.71M | 1.81M | | 2.08M | 1.56M | 0.08M | | 0.25M | 0.38M | 0.26M | | 0.22M | 0.33M | 0.22M | | 0.09M | 0.28M | 0.19M | | | | | | 0.06M |
|
Short-Term Debt issuances
|
| | | | | | | | | | | 7.50M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Shares Issued
|
| | | | | | | | | | | | | | | | | 10.00M | 6.50M | 5.40M | | | | | | 2.45M | 4.70M | 8.04M | 6.38M | 11.69M | 0.65M | | | | -5.04M | | | | | | | 2.46M | | | | |
|
Preferred Shares Issued
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.00M | | | | | 50.34M | | | -50.34M | | | |
|
Cash from Financing Activities
|
| 4.96M | 7.12M | 8.76M | 10.44M | 104.44M | | | | -0.06M | 11.87M | 7.50M | | | | | | 8.87M | 3.79M | 8.73M | 2.00M | 6.86M | 5.29M | 4.19M | 8.28M | 0.87M | 6.13M | 8.00M | 6.38M | 12.32M | 0.27M | -0.26M | 5.04M | 6.30M | 3.67M | 11.81M | | 0.47M | -0.28M | 50.14M | | 2.46M | | | -0.04M | 77.80M |
|
Change in Cash
|
| -0.60M | 0.34M | -0.61M | 1.62M | 94.61M | -9.01M | -12.50M | -11.66M | -12.78M | 0.45M | -6.36M | -12.64M | -11.74M | -6.35M | -5.38M | -5.37M | 2.60M | -2.08M | 3.28M | -3.50M | 0.97M | -0.66M | -1.37M | 3.49M | -4.57M | 3.92M | 2.70M | 2.39M | 8.73M | -6.15M | -1.28M | 5.72M | -2.52M | -3.21M | 6.64M | -6.17M | -4.36M | 1.21M | 42.81M | -6.73M | -3.96M | -4.83M | -5.69M | -5.14M | 72.58M |
|
Beginning Cash Balance
|
1.65M | 1.65M | 1.04M | 1.38M | 0.78M | 2.40M | 97.01M | 88.00M | 75.50M | 63.84M | 51.06M | 51.51M | 45.15M | 32.23M | 18.11M | 11.92M | 6.54M | 1.16M | 3.77M | 1.68M | 4.96M | 1.46M | 2.44M | 3.87M | 2.91M | 6.39M | 1.83M | 5.75M | 8.45M | 10.87M | 19.57M | 13.41M | 12.18M | 17.86M | 15.34M | 12.16M | 18.77M | 12.60M | 8.24M | 9.49M | 52.26M | 45.55M | 41.57M | 36.79M | 31.06M | 25.92M |
|
Free Cash Flow
|
| -5.57M | -6.98M | -9.37M | -8.82M | -9.83M | -9.03M | -12.50M | -11.55M | -12.73M | -11.43M | -13.86M | -12.64M | -11.78M | -6.35M | -5.40M | -9.33M | -6.26M | -5.87M | -5.45M | -5.50M | -6.20M | -5.88M | -5.56M | -4.79M | -5.43M | -2.21M | -5.30M | -4.00M | -3.59M | -6.42M | -1.02M | 0.71M | -8.83M | -6.88M | -5.17M | -6.17M | -4.83M | -2.91M | -7.33M | -6.73M | -6.42M | -4.83M | -5.69M | -5.09M | -5.22M |
|
Net Cash Flow
|
| -0.60M | 0.34M | -0.61M | 1.62M | 94.61M | -9.01M | -12.50M | -11.55M | -12.78M | 0.45M | -6.36M | -12.64M | -11.74M | -6.35M | -5.38M | -9.33M | 2.60M | -2.08M | 3.28M | -3.50M | 0.66M | -0.66M | -1.37M | 3.49M | -4.57M | 3.92M | 2.70M | 2.39M | 8.73M | -6.15M | -1.28M | 5.75M | -2.52M | -3.21M | 6.64M | -6.17M | -4.36M | 1.21M | 42.81M | -6.73M | -3.96M | -4.83M | -5.69M | -5.14M | 72.58M |