|
Net Income (Quarter)
|
-0.55M | -0.45M | -0.91M | -0.32M | -6.56M | -5.54M | -6.33M | -2.47M | -2.27M | -4.75M | -17.45M | -2.40M | -2.20M | -3.83M | -16.45M | -2.91M |
|
Depreciation and Depletion (Quarter)
|
| | | | | | | | | | | | | | | 0.02M |
|
Share-based Compensation (Quarter)
|
| 0.19M | | | | -2.91M | 1.00M | 0.72M | 0.72M | 0.72M | 0.37M | 0.17M | 0.55M | 0.35M | 1.71M | |
|
Cash from Operations (Quarter)
|
| -0.02M | 0.12M | -0.23M | -0.66M | -3.68M | -4.55M | -1.37M | -1.17M | -1.02M | -3.05M | -6.62M | -1.64M | -11.26M | -14.30M | -1.45M |
|
Amortizatization of Intangibles (Quarter)
|
0.06M | 0.06M | 0.06M | 0.06M | 0.06M | 0.06M | 0.02M | | | | | | | | | |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | 0.02M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | 0.03M | 0.02M | 0.02M | 0.05M | -0.03M | -0.02M |
|
Change in Account Payables (Quarter)
|
| 0.02M | 0.07M | 0.00M | -0.05M | 0.00M | -0.00M | -0.01M | -0.10M | 0.06M | 0.32M | 0.01M | 0.50M | -0.47M | -0.07M | 0.06M |
|
Change in Accured Expenses (Quarter)
|
| | 0.16M | -0.03M | -0.05M | 0.18M | 0.01M | 0.12M | 0.07M | 0.19M | 0.41M | -0.53M | -0.01M | 5.49M | -4.89M | 0.09M |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | -349.00 | 0.00M | | | | | |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | 3.39M | | | | | |
|
Cash from Investing Activities (Quarter)
|
| -0.01M | -0.12M | 0.31M | -0.12M | -0.05M | -5.48M | -3.36M | 0.02M | 0.66M | 3.36M | | | -14.91M | 4.25M | |
|
Other financing activities (Quarter)
|
| | | 0.06M | 0.80M | 0.10M | | | 0.95M | | | 4.05M | | | | |
|
Cash from Financing Activities (Quarter)
|
| | | -0.06M | 0.86M | 5.49M | 15.23M | -0.55M | | -0.02M | 4.83M | 9.12M | 6.49M | 31.64M | 5.99M | -0.08M |
|
Net Equity Issued and Repurchased (Quarter)
|
| | | | | 3.64M | 0.01M | | | | 0.35M | 5.07M | 6.49M | 31.64M | -37.12M | |
|
Change in Cash (Quarter)
|
| -0.03M | 0.00M | 0.02M | 0.08M | 1.76M | 5.20M | -5.28M | -1.16M | -0.37M | 5.14M | 2.50M | -3.32M | 5.47M | -4.06M | -1.53M |
|
Free Cash Flow (Quarter)
|
| -0.02M | 0.12M | -0.23M | -0.66M | -3.68M | -4.55M | -1.37M | -1.17M | -1.02M | -3.05M | -6.62M | -1.64M | -11.26M | -14.30M | -1.45M |
|
Net Cash Flow (Quarter)
|
| -0.03M | 0.00M | 0.02M | 0.08M | 1.76M | 5.20M | -5.28M | -1.16M | -0.37M | 5.14M | 2.50M | 4.84M | 5.47M | -4.06M | -1.53M |