|
Net Income
|
-0.52M | -0.47M | -0.96M | -1.24M | -0.94M | -3.55M | -1.63M | -0.94M | -1.18M | -1.46M | -1.00M | -1.27M | -2.40M | -1.24M | -1.37M | -1.99M | -2.04M | -1.60M | -1.71M |
|
Share-based Compensation
|
0.00M | | 0.08M | 0.08M | 0.02M | 0.70M | 0.70M | 0.14M | 0.08M | 0.14M | 0.14M | 0.10M | 0.09M | 0.07M | 0.07M | 0.06M | 0.06M | 0.03M | 0.02M |
|
Gains from Sales and Divestitures
|
| | | | | | | 0.00M | 0.09M | 0.21M | 0.33M | 2.00 | 0.00M | 0.00M | 0.01M | 1.00 | | | |
|
Gains from Investment Securities
|
| | | | 2.26M | | 2.74M | 3.00 | 2.74M | 2.74M | 2.74M | | 0.17M | 0.17M | 0.17M | | 0.06M | 19.00 | 19.00 |
|
Non-cash Items
|
| | | | 0.64M | | 0.62M | 0.56M | 2.23M | 2.28M | 2.34M | 0.15M | 0.15M | 0.15M | 0.16M | 18.00 | 18.00 | 18.00 | 19.00 |
|
Cash from Operations
|
-0.25M | -0.49M | -0.83M | -0.83M | -0.31M | -2.41M | -1.10M | -1.14M | -1.01M | -0.95M | -0.95M | -0.73M | -2.24M | -1.05M | -1.06M | -0.92M | -2.51M | -1.87M | -1.16M |
|
Amortization of Deferred Charges
|
| | | | | | | | | 0.03M | 0.13M | 0.34M | 0.34M | 0.16M | 0.01M | -0.03M | | | |
|
Depreciation & Amortization (CF)
|
0.04M | 0.05M | 0.05M | 0.05M | 0.03M | 0.03M | 0.03M | 0.04M | 0.04M | 0.04M | 0.04M | 0.04M | 0.05M | 0.05M | 0.05M | 0.05M | 0.06M | 0.05M | 0.06M |
|
Change in Receivables
|
0.01M | 0.00M | -0.02M | -0.00M | 0.01M | -0.01M | 0.02M | -0.01M | -0.00M | 2.00 | 0.01M | -0.01M | 0.00M | 0.00M | -0.00M | -0.01M | 849.00 | 0.00M | 0.01M |
|
Change in Account Payables
|
| | | 0.04M | 0.33M | -0.21M | -0.47M | -0.26M | 0.08M | -0.02M | 0.15M | 0.01M | -0.64M | 0.10M | 0.10M | 0.29M | -0.02M | -0.25M | 0.05M |
|
Change in Accured Expenses
|
0.17M | 0.02M | -0.02M | 0.35M | 0.34M | -0.14M | | | -0.03M | 0.28M | -0.14M | 0.34M | -0.41M | 0.14M | -0.06M | 0.20M | -0.62M | 0.10M | 0.36M |
|
Other Working Capital Changes
|
0.00M | -0.04M | 0.13M | 0.12M | 0.26M | 0.19M | 0.05M | 0.04M | 705.00 | | | 0.07M | | | | -0.04M | | | |
|
Capital Expenditures
|
| | | | | | | | | | | | | | | 0.01M | | | 0.01M |
|
Change in Intangibles
|
| | | 0.02M | 0.08M | 0.04M | 0.04M | 0.05M | 0.01M | 0.06M | 0.01M | 0.03M | 0.06M | 0.09M | 0.10M | 0.06M | 0.08M | 0.04M | 0.03M |
|
Cash from Investing Activities
|
-0.02M | -0.05M | -0.01M | -0.02M | -0.08M | -0.04M | -0.04M | -0.05M | -0.01M | -0.06M | -0.01M | -0.03M | -0.06M | -0.09M | -0.10M | -0.06M | -0.08M | -0.04M | -0.04M |
|
Other financing activities
|
| | | | | | | | | | 0.31M | -0.31M | 0.71M | 0.12M | -0.11M | | 1.96M | 1.00 | 0.28M |
|
Cash from Financing Activities
|
0.32M | 2.57M | 0.05M | | | 6.19M | | | | 1.17M | 0.52M | 1.63M | 3.41M | 0.19M | 1.30M | 0.13M | 16.89M | -1.00 | -0.28M |
|
Change in Cash
|
0.05M | 2.03M | -0.79M | -0.85M | -0.39M | 3.74M | -1.14M | -1.18M | -1.02M | 0.16M | -0.44M | 0.86M | 1.11M | -0.96M | 0.14M | -0.86M | 14.30M | -1.91M | -1.48M |
|
Free Cash Flow
|
-0.25M | -0.49M | -0.83M | -0.83M | -0.31M | -2.41M | -1.10M | -1.14M | -1.01M | -0.95M | -0.95M | -0.73M | -2.24M | -1.05M | -1.06M | -0.93M | -2.51M | -1.87M | -1.17M |
|
Net Cash Flow
|
0.05M | 2.03M | -0.79M | -0.85M | -0.39M | 3.74M | -1.14M | -1.18M | -1.02M | 0.16M | -0.44M | 0.86M | 1.11M | -0.96M | 0.14M | -0.86M | 14.30M | -1.91M | -1.48M |