|
Net Income
|
-0.01M | -0.01M | -0.02M | -0.02M | -0.04M | -0.12M | -0.03M | -0.08M | -0.20M | -0.07M | -0.95M | -0.94M | -0.21M | -0.21M | -0.04M | -0.13M | -0.16M | -0.26M | -0.27M | -0.32M | -0.24M | 0.62M | -0.00M | -0.01M | -0.09M | 0.33M | -0.04M | -0.01M | -1.24M | -0.41M | -0.51M | -2.46M | -0.17M | -0.35M | -0.68M |
|
Depreciation and Depletion
|
| | 0.01M | 0.01M | 0.01M | 0.06M | 0.01M | 0.01M | 0.02M | | 0.02M | 0.02M | 0.02M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | | | 800.00 | | | | | | | | | |
|
Share-based Compensation
|
| | | | | | | | | 0.59M | 0.33M | | 0.01M | | | | 0.01M | | | | | -0.07M | | | | | | | 0.48M | 0.02M | 0.33M | 0.19M | -0.04M | 0.08M | -0.48M |
|
Gains from Investment Securities
|
| | | | | | | | | | | | -0.00M | 1.00 | | | | | | | | | | | | | | | 69.75M | 5.00M | 100.00M | 200.00M | 56.16M | 56.16M | 101.16M |
|
Non-cash Items
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | 25.65M | 30.79M | 39.29M | 52.91M | 51.83M | 53.25M | 98.54M |
|
Cash from Operations
|
-0.00M | 0.01M | -0.01M | -0.02M | -0.03M | -0.06M | -0.01M | -0.03M | -0.02M | | -0.02M | -0.04M | -0.01M | -0.01M | -0.01M | -0.08M | -0.10M | -0.08M | -0.04M | -0.08M | -0.01M | -0.01M | -0.02M | -0.02M | -0.01M | -0.05M | -0.03M | | -0.26M | -0.18M | -0.13M | -0.22M | -0.10M | -0.11M | -0.14M |
|
Amortizatization of Intangibles
|
0.00M | | | 0.01M | 0.01M | | | 0.01M | 0.01M | 0.06M | 0.54M | 0.82M | 0.09M | 0.05M | | | 0.01M | 0.02M | 0.08M | 0.09M | 0.10M | 0.06M | 0.02M | 0.02M | 0.03M | 0.09M | 0.01M | 0.01M | | | | | | | |
|
Amortization of Deferred Charges
|
| | | | | | | | | | 0.00M | 0.00M | 0.01M | 0.01M | | | | | | | | | | | | | | | | | | | | | |
|
Depreciation & Amortization (CF)
|
| | 0.01M | 0.01M | 0.01M | 0.06M | 0.01M | 0.01M | 0.02M | | 0.02M | 0.02M | 0.02M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | | | 800.00 | | | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M |
|
Change in Receivables
|
-146.00 | -0.00M | 859.00 | 0.00M | 0.00M | -11.00 | 22.00 | | -33.00 | | -135.00 | -204.00 | | | 0.00M | -0.00M | | | -0.09M | -0.00M | 0.11M | | | | | | | | -0.01M | -0.01M | -0.01M | | -0.01M | 0.00M | 0.02M |
|
Change in Inventory
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00M | | | 0.01M | 0.02M | 0.01M | 0.01M |
|
Change in Account Payables
|
| | -0.01M | -0.00M | -0.01M | 422.00 | 554.00 | 0.02M | -0.01M | | -0.00M | 433.00 | 142.00 | 0.00M | -0.00M | 0.00M | -0.00M | 0.00M | | | | | | | | | | | -0.03M | -0.03M | 0.03M | 0.00M | 0.03M | 0.06M | 0.09M |
|
Change in Accured Expenses
|
799.00 | 134.00 | 0.00M | 0.00M | 0.00M | 0.00M | 641.00 | 0.00M | 0.00M | | 0.00M | 0.01M | 0.01M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.09M | 0.00M | 0.10M | 0.08M | 0.02M | 0.02M | 0.03M | -0.00M | 0.02M | 0.02M | | | | | | | |
|
Other Working Capital Changes
|
-274.00 | 75.00 | 74.00 | -0.00M | -455.00 | | | | | | -0.00M | 0.01M | -0.00M | -0.00M | 500.00 | 0.03M | -0.00M | -0.04M | | | | | | | | | 0.01M | 0.02M | -0.01M | | -0.03M | 0.01M | | | |
|
Capital Expenditures
|
674.00 | 0.05M | 0.00M | 0.01M | 0.01M | 0.06M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Investing Activities
|
-674.00 | -0.05M | -0.00M | -0.01M | -0.01M | -0.06M | | | | | | | 700.00 | | | | | | | -0.03M | | | | | | | | | -0.05M | -0.03M | -0.00M | 0.00M | -0.00M | | |
|
Other financing activities
|
| | | 0.00M | 0.00M | 2.47M | | 0.18M | | | 0.01M | 3.25M | 0.00M | 0.00M | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Financing Activities
|
0.03M | 0.05M | -0.00M | -0.01M | 0.00M | 0.12M | 0.02M | 0.02M | 0.03M | | 0.07M | 0.02M | -0.00M | 0.02M | | | 0.11M | 0.10M | 0.00M | 0.11M | | 0.05M | 77.00 | | 0.09M | 0.01M | 25.00 | | 0.46M | | 0.03M | 0.23M | 0.12M | | 0.61M |
|
Exchange Rate Effect
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00M | | | 0.01M | -0.01M | 0.02M | -0.01M |
|
Change in Cash
|
0.02M | 0.01M | -0.02M | -0.03M | -0.03M | 0.00M | 383.00 | -0.00M | 0.01M | | 0.05M | -0.04M | -0.01M | 0.01M | -0.01M | 0.01M | 0.01M | 0.02M | -0.04M | 0.01M | -0.01M | 0.05M | -0.02M | -0.02M | 0.08M | -0.04M | -0.03M | | 0.15M | -0.22M | -0.10M | 0.02M | 0.02M | -0.09M | 0.46M |
|
Beginning Cash Balance
|
| | | | | | | | | | | | | | | | 0.01M | 0.01M | 100.00 | 0.01M | | 48.00 | 0.01M | 0.00M | | | | | | | | | | | |
|
Free Cash Flow
|
-0.01M | -0.04M | -0.01M | -0.02M | -0.03M | -0.12M | -0.01M | -0.03M | -0.02M | | -0.02M | -0.04M | -0.01M | -0.01M | -0.01M | -0.08M | -0.10M | -0.08M | -0.04M | -0.08M | -0.01M | -0.01M | -0.02M | -0.02M | -0.01M | -0.05M | -0.03M | | -0.26M | -0.18M | -0.13M | -0.22M | -0.10M | -0.11M | -0.14M |
|
Net Cash Flow
|
0.02M | 0.01M | -0.02M | -0.03M | -0.03M | 0.00M | 383.00 | -0.00M | 0.01M | | 0.05M | -0.02M | -0.01M | 0.01M | -0.01M | -0.08M | 0.01M | 0.02M | -0.04M | 0.01M | -0.01M | 0.05M | -0.02M | -0.02M | 0.08M | -0.04M | -0.03M | | 0.15M | -0.21M | -0.10M | 0.02M | 0.02M | -0.11M | 0.47M |