|
Net Income
|
| -0.08M | -0.25M | -0.08M | -0.23M | -1.07M | -1.32M | -1.19M | -1.35M | -1.39M | -1.73M | -6.80M | 11.07M | -1.62M | -2.66M | -14.37M |
|
Depreciation and Depletion
|
| | | | | | | | | 0.00M | 0.00M | 0.00M | | | | |
|
Share-based Compensation
|
| | | | | 0.20M | 0.40M | 0.30M | 0.39M | 0.33M | 0.41M | -0.74M | 1.21M | 0.25M | 0.81M | |
|
Gains from Investment Securities
|
| | | | 0.05M | 0.16M | 0.16M | 0.16M | 0.02M | | 0.04M | 0.07M | 0.07M | | | |
|
Non-cash Items
|
| | | | | | | | | 2.16M | | | | | | |
|
Cash from Operations
|
| -0.08M | -0.22M | -0.10M | -0.21M | -0.83M | -1.14M | -0.99M | -0.85M | -1.04M | -1.28M | -13.20M | 10.62M | -1.57M | -1.69M | |
|
Depreciation & Amortization (CF)
|
| | | | | | | | 511.00 | 0.00M | 0.00M | 0.14M | -0.14M | 678.00 | 678.00 | |
|
Change in Receivables
|
| 0.00M | -0.00M | | | 0.00M | | | | | | | | | | |
|
Change in Accured Expenses
|
| 0.01M | 0.02M | -0.01M | 0.03M | 0.13M | -0.26M | -0.04M | 0.04M | 0.13M | 0.07M | 1.14M | -1.06M | 0.03M | 0.12M | |
|
Other Working Capital Changes
|
| 0.01M | -925.00 | -0.00M | -0.00M | 0.09M | -0.02M | 0.05M | -0.08M | 0.11M | 0.03M | 0.24M | -0.39M | 0.23M | -0.04M | |
|
Capital Expenditures
|
| | | | | | | | 0.01M | 0.01M | 0.00M | 0.19M | | | | |
|
Change in Intangibles
|
| | | | | | | | | | | -0.20M | 0.40M | | | |
|
Cash from Investing Activities
|
| | | | | | | | -0.11M | -0.01M | -0.20M | -11.45M | 11.26M | | | |
|
Other financing activities
|
| | | | 0.03M | | | | | | | | | | | |
|
Cash from Financing Activities
|
| 0.07M | 0.30M | 976.00 | 0.33M | 6.62M | 0.23M | | -0.14M | | | 27.32M | -23.83M | 3.12M | | |
|
Change in Cash
|
| -77.00 | 0.08M | -0.10M | 0.12M | 5.79M | -0.91M | -1.00M | -1.10M | -1.05M | 0.06M | 2.68M | -1.94M | 1.55M | -1.69M | |
|
Beginning Cash Balance
|
0.03M | 77.00 | -0.08M | 0.10M | 0.02M | 0.14M | 5.92M | 5.02M | 4.02M | 2.92M | 1.87M | -0.58M | 8.10M | 2.66M | 4.21M | |
|
Free Cash Flow
|
| -0.08M | -0.22M | -0.10M | -0.21M | -0.83M | -1.14M | -0.99M | -0.86M | -1.05M | -1.28M | -13.39M | 10.62M | -1.57M | -1.69M | |
|
Net Cash Flow
|
| -77.00 | 0.08M | -0.10M | 0.12M | 5.79M | -0.91M | -0.99M | -1.10M | -1.05M | -1.48M | 2.68M | -1.94M | 1.55M | -1.69M | |