|
Net Income
|
-0.94M | -3.14M |
|
Depreciation and Depletion
|
0.00M | 0.00M |
|
Share-based Compensation
|
0.22M | |
|
Cash from Operations
|
-0.69M | -3.57M |
|
Depreciation & Amortization (CF)
|
0.00M | 0.00M |
|
Change in Account Payables
|
0.16M | -0.15M |
|
Change in Accured Expenses
|
-0.11M | 0.09M |
|
Other Working Capital Changes
|
-0.02M | 0.35M |
|
Capital Expenditures
|
| 0.00M |
|
Change in Intangibles
|
| 0.04M |
|
Acquisitions
|
| 0.11M |
|
Cash from Investing Activities
|
| -0.25M |
|
Other financing activities
|
-0.14M | -0.04M |
|
Cash from Financing Activities
|
1.15M | 7.68M |
|
Change in Cash
|
0.46M | 3.86M |
|
Beginning Cash Balance
|
0.10M | 0.56M |
|
Free Cash Flow
|
-0.69M | -3.57M |
|
Net Cash Flow
|
0.46M | 3.86M |