|
Net Income
|
-1.47M | -0.09M | -4.92M | -1.67M | -1.53M | -1.74M | -2.29M | -2.37M | -1.96M | -2.11M | -2.00M | -2.97M | -2.66M | -4.06M | -5.05M |
|
Depreciation and Depletion
|
0.00M | 0.00M | 800.00 | 0.01M | 0.02M | 0.02M | 0.05M | 0.17M | 0.04M | 0.04M | 0.04M | 0.04M | 0.04M | 0.04M | 0.04M |
|
Share-based Compensation
|
0.11M | 0.03M | 0.08M | 0.04M | 0.16M | 0.17M | 0.09M | 0.23M | 0.28M | 0.29M | 0.19M | 0.23M | 0.33M | 0.21M | 0.07M |
|
Gains from Sales and Divestitures
|
| | | 0.03M | | | | 0.06M | 0.01M | 0.01M | 0.10M | 0.03M | 0.09M | 0.17M | 0.01M |
|
Gains from Investment Securities
|
0.00M | | 0.00M | 0.03M | 0.00M | 0.01M | 0.00M | 0.07M | 0.09M | 0.09M | 0.09M | 0.09M | 0.10M | 0.09M | 0.06M |
|
Non-cash Items
|
| | 0.65M | 0.16M | 0.27M | 0.27M | 0.25M | 0.16M | 0.24M | | | | | | |
|
Cash from Operations
|
-0.63M | -0.38M | -1.76M | -1.30M | -1.53M | -1.36M | -1.53M | -1.62M | -2.35M | -1.53M | -1.71M | -1.68M | -1.64M | -2.65M | -2.48M |
|
Amortizatization of Intangibles
|
0.98M | 0.23M | 0.77M | 0.08M | | | | | | | | | | | |
|
Depreciation & Amortization (CF)
|
0.00M | 0.00M | 773.00 | 0.01M | 0.02M | 0.02M | 0.06M | 0.15M | 0.15M | 0.15M | 0.15M | 0.15M | 0.15M | 0.11M | 0.11M |
|
Change in Receivables
|
0.01M | 956.00 | 0.00M | 559.00 | 538.00 | 0.08M | -0.15M | -0.24M | 0.31M | 0.47M | -0.27M | -0.19M | -0.18M | -0.54M | 0.03M |
|
Change in Inventory
|
0.01M | -146.00 | 58.00 | -175.00 | 0.01M | -0.00M | -193.00 | 0.01M | -0.01M | 0.02M | -0.00M | 0.00M | 0.01M | 0.01M | -0.01M |
|
Change in Account Payables
|
0.02M | 0.34M | -0.44M | 0.20M | -0.20M | 0.03M | 0.58M | -0.42M | -0.22M | 0.46M | -0.07M | 0.20M | 0.39M | -0.21M | -0.23M |
|
Change in Accured Expenses
|
0.17M | 0.17M | 0.13M | -0.03M | -0.06M | 0.03M | -0.12M | 0.51M | -0.27M | 0.09M | -0.06M | 0.49M | -0.03M | -0.32M | -0.06M |
|
Other Working Capital Changes
|
-0.01M | -0.02M | 0.53M | -0.01M | -0.09M | -0.16M | 0.10M | -0.06M | 0.02M | -0.09M | 0.19M | -0.02M | -0.01M | -0.02M | 0.06M |
|
Capital Expenditures
|
| | | | 0.03M | 0.00M | 169.00 | -0.01M | 0.04M | 0.03M | 0.01M | 1.00 | 0.05M | 0.01M | -0.00M |
|
Cash from Investing Activities
|
| | | | -0.03M | -0.00M | -2.19M | 0.01M | -0.04M | -0.03M | -0.01M | -1.00 | -0.05M | -0.01M | 0.00M |
|
Other financing activities
|
0.12M | 0.03M | 0.08M | 0.04M | 0.16M | 0.17M | 0.19M | 0.23M | 0.28M | 0.29M | 0.19M | 0.20M | 0.33M | 0.21M | 0.07M |
|
Cash from Financing Activities
|
0.30M | -0.44M | 15.04M | -0.56M | -0.08M | -0.13M | -0.05M | -0.08M | 2.02M | -0.09M | 1.67M | 2.03M | 1.03M | 3.02M | 9.34M |
|
Change in Cash
|
-0.33M | -0.81M | 13.28M | -2.08M | -1.64M | -1.49M | -3.77M | -1.69M | -0.37M | -1.65M | -0.04M | 0.35M | -0.66M | 0.36M | 6.87M |
|
Beginning Cash Balance
|
0.33M | 0.81M | 0.22M | 13.50M | 11.44M | 9.79M | 8.28M | 4.51M | 2.87M | 2.45M | 0.84M | 0.76M | 1.11M | 0.44M | 0.83M |
|
Free Cash Flow
|
-0.63M | -0.38M | -1.76M | -1.30M | -1.56M | -1.36M | -1.53M | -1.60M | -2.39M | -1.56M | -1.72M | -1.68M | -1.69M | -2.66M | -2.48M |
|
Net Cash Flow
|
-0.33M | -0.81M | 13.28M | -1.86M | -1.64M | -1.49M | -3.77M | -1.69M | -0.37M | -1.65M | -0.04M | 0.35M | -0.66M | 0.36M | 6.87M |