|
Net Income
|
| -0.00M | -0.01M | -0.01M | 0.04M | -0.00M | 0.01M | 0.01M | 0.01M | 0.00M | 0.02M | | -0.01M | 0.00M | 0.00M | | 0.01M | 0.19M | -0.12M | -0.14M | -0.01M | -0.01M | -0.04M | -0.04M | 0.02M | 0.02M | -0.00M | -0.10M | 0.36M | -0.04M | -0.19M | 0.00M |
|
Depreciation and Depletion
|
| | 178.00 | 177.00 | 178.00 | 888.00 | 178.00 | | 178.00 | 0.00M | 0.00M | | 0.00M | 0.00M | 0.00M | | | | | | | | | | | | | | | | | |
|
Gains from Investment Securities
|
| | | | | | | | | | | | | | | | | 0.01M | -0.01M | | | | | | | | | | | | | |
|
Asset Writedowns and Impairment
|
| | | | | | | | | | 0.01M | | -0.01M | 0.01M | 0.01M | | | | | | | | | | | | | | | | | |
|
Cash from Operations
|
-0.02M | -0.01M | | | -618.00 | -0.06M | -0.01M | | -103.00 | -0.07M | -0.07M | | -0.02M | -0.16M | -0.16M | | | 0.13M | 0.01M | 0.09M | 0.04M | 0.08M | 0.07M | 0.02M | -0.20M | -0.02M | -0.03M | 0.37M | 0.00M | 0.00M | -67.00 | 0.54M |
|
Amortizatization of Intangibles
|
| | | | | | | | | | | | | | | | | | | | | | | | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M |
|
Depreciation & Amortization (CF)
|
| | 178.00 | 177.00 | 178.00 | 888.00 | 178.00 | | 178.00 | 0.00M | 0.00M | | 0.00M | 0.00M | 0.00M | | | 0.05M | 0.05M | 0.05M | 0.05M | 0.05M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.00M | 0.00M | 0.00M | 0.01M |
|
Change in Receivables
|
| | | | | | | | | | | | | | | | | 0.06M | 0.05M | -0.26M | 0.26M | -0.28M | -0.03M | 0.01M | 0.06M | -0.00M | -0.07M | 0.06M | 0.01M | | | |
|
Change in Account Payables
|
-417.00 | 23.00 | | -1.00 | 23.00 | 117.00 | 23.00 | 0.00M | 0.00M | 10.00 | 0.00M | 0.01M | -0.01M | -0.01M | 0.00M | 0.00M | 0.00M | 0.08M | 0.11M | | 0.04M | -0.24M | 0.15M | 0.07M | -0.18M | -0.37M | -0.03M | 0.10M | 0.02M | 0.01M | -0.02M | 0.50M |
|
Change in Accured Expenses
|
0.00M | | -0.00M | 0.00M | 0.00M | 0.01M | 0.01M | 0.01M | 0.00M | 0.01M | 0.00M | | | | | | | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.06M | 0.03M | 0.03M | 0.02M | 0.03M | 0.03M | 0.03M | 0.03M |
|
Other Working Capital Changes
|
-0.00M | 0.00M | 0.00M | 0.00M | | | | | | | | | | | | | | -0.01M | -0.03M | -0.02M | 0.19M | -0.03M | -0.11M | -0.04M | -0.05M | 0.29M | -0.11M | -0.09M | | | | |
|
Capital Expenditures
|
-0.00M | -428.00 | | | -0.01M | -0.01M | -0.01M | | -0.01M | -0.01M | -0.01M | | -0.01M | -0.01M | -0.01M | | | | 0.02M | | | | | | | | | | | | | -0.42M |
|
Cash from Investing Activities
|
-0.00M | -428.00 | | | -0.01M | -0.01M | -0.01M | | -0.01M | -0.01M | -0.01M | | 0.02M | 0.10M | 0.10M | | | | -0.02M | -0.01M | 0.03M | | | | | | | | | | | -0.51M |
|
Other financing activities
|
| | | 0.12M | 0.12M | 400.00 | | 0.13M | 400.00 | 0.13M | 0.18M | 0.18M | 0.18M | 0.18M | 0.43M | 0.49M | 0.31M | | | | | | | | | | | | 0.88M | | | 27.71M |
|
Cash from Financing Activities
|
| | 0.01M | -463.00 | 140.00 | 0.07M | 0.08M | | 118.00 | 0.09M | 0.08M | | 0.06M | 0.06M | 0.06M | | | -0.07M | -0.08M | -0.08M | -0.04M | -0.08M | -0.07M | -0.01M | 0.19M | 0.01M | 0.03M | -0.37M | | | | -0.01M |
|
Change in Cash
|
-0.02M | -0.01M | -0.01M | 0.01M | -478.00 | 0.00M | -0.07M | | 15.00 | 11.00 | -0.01M | | | | | | | 0.06M | -0.09M | 0.00M | -505.00 | -179.00 | 0.00M | 0.00M | -0.00M | -0.00M | -27.00 | 118.00 | 0.00M | | | 0.03M |
|
Free Cash Flow
|
-0.02M | -0.01M | | | 0.01M | -0.04M | 0.01M | | 0.01M | -0.06M | -0.06M | | -0.00M | -0.14M | -0.14M | | | 0.13M | -0.01M | 0.09M | 0.04M | 0.08M | 0.07M | 0.02M | -0.20M | -0.02M | -0.03M | 0.37M | 0.00M | 0.00M | -67.00 | 0.96M |
|
Net Cash Flow
|
-0.02M | -0.01M | 0.01M | -463.00 | -0.01M | 0.00M | 0.06M | | -0.01M | 11.00 | | | 0.06M | | | | | 0.06M | -0.09M | 0.00M | 0.03M | -179.00 | 0.00M | 0.00M | -0.00M | -0.00M | -27.00 | 118.00 | 0.00M | 0.00M | -67.00 | 0.03M |