|
Net Income
|
-0.05M | -0.04M | -0.04M | -0.04M | -0.05M | -0.04M | -0.04M | -1.15M | -0.05M | -0.04M | -0.04M | -1.26M | -0.06M | -0.05M | -0.04M | -1.50M | -0.07M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Share-based Compensation
|
| | | | | 0.00M | 0.00M | 0.00M | | 0.00M | 0.00M | 0.00M | | 0.00M | 0.00M | 0.00M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Operations
|
| | | | | | | | | | | | | | | | | | -0.01M | -0.01M | -100.00 | -0.02M | | -0.04M | -0.01M | -0.00M | -0.01M | -0.03M | -0.01M | -100.00 | -0.02M | -0.01M | -0.01M | -100.00 | 100.00 | -0.03M | -0.00M | -0.02M | -0.00M | -0.03M | -0.01M | | -0.02M | -0.01M | -0.00M | | -0.00M | -0.27M | -0.04M | | -0.02M | -0.01M | -0.01M | | -0.00M | -0.02M | -0.03M | | -0.02M | -136.00 | -0.04M | -0.00M | -0.00M |
|
Change in Account Payables
|
0.04M | 0.03M | 0.03M | 0.03M | 0.04M | 0.69M | 0.72M | 0.76M | 0.03M | 0.82M | 0.86M | 0.76M | 0.00M | 0.80M | 0.84M | 0.86M | 0.05M | 0.05M | 0.02M | | 0.04M | 0.02M | 0.03M | 0.03M | 0.04M | 0.03M | 0.03M | 0.02M | 0.03M | 0.04M | 0.02M | 0.02M | 0.04M | 0.04M | 0.21M | 0.02M | 0.05M | 0.03M | 0.07M | 0.09M | 0.05M | 0.07M | 0.03M | 0.03M | 0.06M | 0.04M | 0.04M | 0.02M | 0.85M | 0.37M | 0.04M | 0.02M | 0.04M | 0.07M | 0.05M | 0.03M | 0.07M | 0.04M | 0.02M | 0.04M | 0.01M | 0.06M | 0.07M |
|
Change in Accured Expenses
|
0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.13M | 0.14M | 0.14M | 0.00M | 0.14M | 0.15M | 0.15M | 0.01M | 0.16M | 0.17M | 0.18M | 0.01M | 0.01M | 0.01M | | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.03M | 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 | 0.04M | 0.04M | 0.04M | 0.04M | 0.05M | 0.05M | 0.05M | 0.05M |
|
Other Working Capital Changes
|
| | | | | | | | | | | | -0.01M | | | -0.01M | 0.01M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other financing activities
|
0.13M | 0.13M | 0.13M | 0.13M | 0.13M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Financing Activities
|
0.01M | 0.01M | 0.01M | 0.00M | 0.00M | 0.11M | 0.12M | 0.12M | 0.01M | 0.13M | 0.13M | 0.25M | 0.06M | 0.33M | 0.33M | 0.34M | 0.00M | | 0.01M | | 100.00 | 0.02M | | 0.04M | 0.01M | 0.00M | 0.01M | 0.03M | 0.01M | 100.00 | 0.02M | 0.01M | 0.01M | 100.00 | -100.00 | 0.03M | 0.00M | 0.02M | 0.00M | 0.03M | 0.01M | | 0.02M | 0.01M | 0.00M | | 0.00M | 0.01M | 0.04M | | 0.02M | 0.01M | 0.01M | | 0.00M | 0.02M | 0.03M | | 0.02M | 136.00 | 0.04M | 0.00M | 0.00M |
|
Change in Cash
|
-0.01M | -0.01M | -0.01M | -0.00M | -0.00M | -0.11M | -0.12M | -0.12M | -0.01M | -0.13M | -0.13M | -0.25M | -0.06M | -0.33M | -0.33M | -0.34M | -0.00M | 0.00M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Free Cash Flow
|
| | | | | | | | | | | | | | | | | | -0.01M | -0.01M | -100.00 | -0.02M | | -0.04M | -0.01M | -0.00M | -0.01M | -0.03M | -0.01M | -100.00 | -0.02M | -0.01M | -0.01M | -100.00 | 100.00 | -0.03M | -0.00M | -0.02M | -0.00M | -0.03M | -0.01M | | -0.02M | -0.01M | -0.00M | | -0.00M | -0.27M | -0.04M | | -0.02M | -0.01M | -0.01M | | -0.00M | -0.02M | -0.03M | | -0.02M | -136.00 | -0.04M | -0.00M | -0.00M |
|
Net Cash Flow
|
0.01M | 0.01M | 0.01M | 0.00M | 0.00M | 0.11M | 0.12M | 0.12M | 0.01M | 0.13M | 0.13M | 0.25M | 0.06M | 0.33M | 0.33M | 0.34M | 0.00M | | | -0.01M | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.26M | | | | | | | | | | | | | | | |