|
Net Income
|
2.07M | 0.80M | -0.04M | -0.01M | -1.05M | -0.34M | -0.34M | -2.85M | -3.68M | -2.43M | -1.52M |
|
Depreciation and Depletion
|
| | | | 0.05M | 0.01M | | | 0.01M | 0.00M | |
|
Share-based Compensation
|
| | | 2.31M | 0.56M | 0.55M | 0.41M | 0.40M | 0.51M | 0.36M | 0.29M |
|
Gains from Sales and Divestitures
|
| | | | | | | 0.01M | 0.02M | 0.02M | 142.00 |
|
Gains from Investment Securities
|
2.55M | 1.18M | 0.21M | -3.72M | 0.02M | -0.00M | 0.04M | -0.01M | 6.95M | 6.95M | 0.22M |
|
Non-cash Items
|
| | | | | | | 8.28M | 5.76M | 5.84M | 0.18M |
|
Cash from Operations
|
-0.10M | -0.13M | -1.28M | -5.90M | -2.85M | -1.37M | -1.00M | -3.81M | -1.72M | -1.39M | -2.28M |
|
Amortizatization of Intangibles
|
| | | | 0.13M | 0.14M | 0.14M | 0.14M | 0.14M | 0.14M | 0.14M |
|
Amortization of Deferred Charges
|
| | | | | | | | 0.08M | 0.06M | 0.03M |
|
Depreciation & Amortization (CF)
|
| | | | 0.05M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.00M |
|
Change in Receivables
|
| | | | -0.00M | 0.03M | 0.15M | 0.05M | 0.01M | 0.01M | |
|
Change in Account Payables
|
| | | | -0.42M | 0.38M | 0.36M | -1.19M | 0.77M | 0.56M | -0.54M |
|
Change in Accured Expenses
|
0.34M | 0.22M | -1.08M | 1.01M | 0.01M | 0.13M | 0.41M | -0.17M | 0.08M | 0.24M | -0.39M |
|
Change in Taxes
|
0.68M | 0.32M | 0.20M | -1.72M | 0.00M | 0.03M | 0.03M | -967.00 | | | -0.42M |
|
Other Working Capital Changes
|
-0.10M | -0.06M | -0.11M | -0.23M | -0.14M | -0.14M | -0.14M | -0.14M | 0.18M | 0.21M | -0.85M |
|
Cash from Investing Activities
|
| 278.60M | | -0.16M | 29.69M | -0.03M | -0.02M | | | | |
|
Other financing activities
|
| 0.07M | | 0.30M | 0.22M | 0.00M | 0.14M | 1.08M | | | |
|
Cash from Financing Activities
|
| -276.54M | | 277.39M | 2.35M | 1.21M | 0.94M | 6.67M | 0.13M | 2.01M | 0.57M |
|
Change in Cash
|
-0.10M | 1.93M | -1.28M | -7.16M | -0.50M | -0.16M | -0.06M | 2.85M | -1.59M | 0.62M | -1.69M |
|
Free Cash Flow
|
-0.10M | -0.13M | -1.28M | -5.90M | -2.85M | -1.37M | -1.00M | -3.81M | -1.72M | -1.39M | -2.28M |
|
Net Cash Flow
|
-0.10M | 1.93M | -1.28M | 271.34M | 29.19M | -0.19M | -0.08M | 2.85M | -1.59M | 0.62M | -1.71M |