|
Net Income
|
0.02M | -0.03M | -0.03M | -0.04M | -0.06M | -0.35M | -0.34M | -0.39M | -0.30M | -1.76M | -0.47M | -0.42M | -0.63M | -0.48M | -0.38M | -0.51M | -0.76M | -0.97M | -4.17M | -1.71M | -2.17M | -1.11M | -1.32M | -1.38M | -0.93M | -2.54M | -1.43M | -1.21M | -2.63M | -1.60M | -2.15M | -3.71M | -0.23M | -0.59M | -2.79M | -6.12M | -2.70M | -5.25M | -1.75M | -7.90M | -5.06M | -18.14M | -5.23M |
|
Depreciation and Depletion
|
| | 463.00 | 463.00 | | | 463.00 | 0.01M | 0.01M | 0.02M | 0.02M | 0.02M | 0.02M | 0.01M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.00M | 185.00 | 0.00M | 485.00 | 900.00 | 455.00 | 0.01M | 0.04M | 0.03M | 0.03M | 0.02M | 0.02M | 0.02M | 0.05M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M |
|
Share-based Compensation
|
| | | | | | | | | 1.40M | | | 0.16M | 0.06M | 0.06M | 0.06M | 0.08M | 0.08M | 3.16M | 0.16M | 1.03M | 0.34M | 0.77M | 0.64M | 0.11M | 1.99M | 0.71M | 0.67M | 0.97M | | 0.06M | | | | | -0.00M | 1.13M | 1.34M | -1.99M | | 0.16M | 0.16M | 0.16M |
|
Gains from Sales and Divestitures
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -662.00 | | | | | | |
|
Gains from Investment Securities
|
| | | | | | | | | 0.02M | | -0.02M | | | | | | | | | | | | | | | | | | | | | | 0.00M | | | -662.00 | | 0.00M | | | | |
|
Cash from Operations
|
-0.01M | -0.01M | 0.00M | -0.01M | -0.02M | -0.03M | -0.42M | -0.33M | -0.51M | -0.29M | -0.33M | -0.41M | -0.29M | -0.35M | -0.31M | -0.49M | -0.49M | -0.49M | -0.73M | -0.47M | -1.13M | -0.14M | 0.06M | -0.76M | -0.23M | -0.16M | -0.61M | 0.15M | -2.92M | -0.98M | -2.02M | -1.71M | -1.69M | -0.78M | -3.61M | -0.94M | -1.91M | -1.79M | -1.40M | -1.92M | -0.55M | -2.81M | -1.61M |
|
Amortizatization of Intangibles
|
0.00M | 0.01M | 500.00 | 0.00M | 0.00M | 0.01M | -0.01M | | | | 0.06M | 0.06M | 0.01M | 0.01M | 0.01M | 0.02M | 0.15M | 0.12M | 0.24M | 1.50M | 0.26M | 0.20M | 0.27M | -0.03M | 0.29M | 0.20M | 0.34M | 0.42M | 1.00M | | | | | | | | | | | | | | |
|
Amortization
|
| | | | | | | | | 1.78M | | | | 0.43M | | 0.77M | | 0.75M | 3.79M | 1.13M | 1.03M | | 0.83M | 0.66M | 0.80M | | | | | | | | | | | | | | | | | | |
|
Depreciation & Amortization (CF)
|
| | 463.00 | 0.00M | | | 463.00 | 0.00M | 0.01M | 0.02M | 0.02M | 0.02M | 0.02M | 0.01M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.00M | 185.00 | 0.00M | 485.00 | 900.00 | 455.00 | 0.01M | 0.04M | 0.03M | 0.03M | 0.02M | 0.02M | 0.02M | 0.03M | 0.05M | 0.13M | 0.13M | -0.06M | 0.04M |
|
Change in Receivables
|
| | | | | | | | | | | | | 0.00M | -0.00M | -335.00 | -682.00 | 0.01M | 0.08M | 0.14M | 0.07M | 0.01M | -0.04M | -0.10M | 0.06M | -0.10M | 0.04M | -0.08M | 0.06M | 0.11M | 0.05M | -0.24M | 0.73M | -0.36M | 0.65M | 0.28M | 0.15M | -0.82M | -0.10M | -0.73M | 0.11M | 0.23M | -0.79M |
|
Change in Inventory
|
| | | | | | 0.08M | -0.00M | 0.14M | 0.06M | 0.18M | -0.04M | 0.10M | | 0.08M | -0.00M | 0.20M | -0.35M | 0.40M | -0.16M | 0.09M | -0.02M | -0.05M | -0.14M | 0.12M | -0.04M | -0.07M | -0.00M | -0.04M | 0.18M | 0.73M | -3.01M | 0.71M | 0.45M | -0.06M | -2.54M | 0.72M | -0.15M | -0.82M | -0.77M | -0.35M | -0.58M | -0.07M |
|
Change in Account Payables
|
0.01M | 0.03M | 0.02M | 0.04M | 0.03M | 0.03M | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.09M | -0.14M | | | 0.48M | -0.01M | 2.17M | -0.21M | 1.94M | 2.07M | 1.05M |
|
Change in Accured Expenses
|
| | | 0.04M | | 0.05M | 0.00M | 0.11M | -0.03M | 0.21M | 0.05M | -0.01M | 0.18M | 0.02M | 0.07M | 0.06M | 0.05M | 0.13M | 0.13M | 0.33M | -0.09M | 0.18M | 0.15M | -0.18M | 0.33M | 0.07M | -0.20M | 0.10M | -1.15M | 0.51M | 0.34M | 0.38M | | | | 0.76M | 0.05M | 0.10M | 2.50M | -1.22M | 0.08M | 0.06M | -0.20M |
|
Other Working Capital Changes
|
| -0.00M | 112.00 | -0.02M | 0.01M | 0.01M | 0.03M | -0.01M | 0.07M | -0.06M | 0.01M | 0.03M | -0.08M | -0.01M | 0.01M | 0.06M | -0.03M | -0.06M | -0.01M | 0.52M | -0.05M | -0.06M | -0.09M | -0.05M | -0.01M | 0.02M | -0.01M | | 0.45M | 0.02M | -0.49M | 0.58M | -0.04M | -0.01M | 0.01M | 0.23M | 0.02M | -0.02M | 0.03M | 0.26M | -0.10M | 1.22M | -0.69M |
|
Capital Expenditures
|
| | | | | | | | | 0.02M | | | | | | | | | | | | | | | | | | | | | | 0.02M | | | | 0.01M | -410.00 | 0.01M | -0.01M | 0.01M | | | |
|
Cash from Investing Activities
|
| | | | | | -0.00M | | | -0.02M | | -0.01M | | | | | | | | | | | | | | | | | | | -10.25M | 1.78M | | | -0.28M | -0.06M | 410.00 | -0.01M | 0.01M | -0.01M | -0.00M | -0.04M | -0.10M |
|
Other financing activities
|
| | | | | | | | | 469.00 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.10M |
|
Cash from Financing Activities
|
0.01M | 0.01M | -0.00M | 0.03M | 0.00M | 0.02M | 0.41M | 0.28M | 0.55M | 0.27M | 0.34M | 0.47M | 0.24M | 0.36M | 0.29M | 0.50M | 0.55M | 0.44M | 0.89M | 0.42M | 1.13M | 0.33M | -0.22M | 0.66M | 0.20M | 0.39M | 0.56M | -0.34M | 6.42M | -0.01M | 10.95M | -0.97M | 1.80M | 3.05M | 2.79M | 0.51M | 1.43M | 1.57M | 1.13M | 2.09M | 0.60M | 7.59M | -0.03M |
|
Change in Cash
|
| | | 0.02M | -0.01M | -0.02M | -0.02M | -0.05M | 0.04M | -0.03M | 0.01M | 0.05M | -0.05M | 0.01M | -0.02M | 0.01M | 0.06M | -0.05M | 0.16M | -0.05M | -0.00M | 0.19M | -0.16M | -0.10M | -0.03M | 0.23M | -0.05M | -0.19M | 3.49M | -1.00M | -1.32M | -0.90M | 0.11M | 2.27M | -1.10M | -0.49M | -0.47M | -0.22M | -0.25M | 0.16M | 0.05M | 4.74M | -1.74M |
|
Beginning Cash Balance
|
| | | | | | 0.02M | 0.01M | 0.01M | 0.01M | 0.01M | 0.02M | 0.03M | 0.02M | 0.01M | -0.19M | 0.06M | 0.08M | 0.50M | -0.82M | 0.22M | 0.04M | 0.80M | -0.05M | 0.07M | 1.29M | 0.37M | 0.51M | 2.60M | 0.01M | | | | | | | | | | | | | |
|
Free Cash Flow
|
-0.01M | -0.01M | 0.00M | -0.01M | -0.02M | -0.03M | -0.42M | -0.33M | -0.51M | -0.31M | -0.33M | -0.41M | -0.29M | -0.35M | -0.31M | -0.49M | -0.49M | -0.49M | -0.73M | -0.47M | -1.13M | -0.14M | 0.06M | -0.76M | -0.23M | -0.16M | -0.61M | 0.15M | -2.92M | -0.98M | -2.02M | -1.72M | -1.69M | -0.78M | -3.61M | -0.95M | -1.91M | -1.80M | -1.39M | -1.93M | -0.55M | -2.81M | -1.61M |
|
Net Cash Flow
|
| | | 0.02M | -0.01M | -0.02M | -0.02M | -0.05M | 0.04M | -0.03M | 0.01M | 0.05M | -0.05M | 0.01M | -0.02M | 0.01M | 0.06M | -0.05M | 0.16M | -0.05M | -0.00M | 0.19M | -0.16M | -0.10M | -0.03M | 0.23M | -0.05M | -0.19M | 3.49M | -0.99M | -1.32M | -0.90M | 0.11M | 2.27M | -1.10M | -0.49M | -0.47M | -0.22M | -0.25M | 0.16M | 0.05M | 4.74M | -1.74M |