|
Net Income
|
-251.00 | -0.00M | 0.01M | -0.02M | -0.02M | -0.00M | -595.00 | -0.01M | -0.04M | | -0.12M | -0.15M | -0.15M | -0.20M | -0.01M | -0.58M | -0.23M | -0.16M | -0.09M | -0.00M | -0.03M | -0.14M | -0.28M | -1.77M | -0.29M | -0.74M |
|
Depreciation and Depletion
|
| | | | | 0.00M | 0.00M | | | | | | | | | | | | | | 0.00M | | | | 89.00 | 585.00 |
|
Share-based Compensation
|
| | | | | | | | | | | | | | | 0.01M | 0.03M | 0.03M | 0.04M | 0.10M | | | | 0.00M | 0.02M | |
|
Gains from Investment Securities
|
| | | | | | | | 0.02M | | | | | 0.00M | | | | | | | | | | | | |
|
Cash from Operations
|
0.01M | -0.00M | -0.00M | -0.02M | -0.00M | -0.01M | -0.00M | -0.00M | -0.02M | -0.00M | | | -0.09M | -0.15M | -0.03M | -0.16M | -0.21M | -0.10M | -0.07M | 0.04M | -0.16M | -0.20M | -0.28M | -0.16M | -0.25M | -0.19M |
|
Amortizatization of Intangibles
|
| | | | | | | | | | | | 0.02M | | | | | | | | 0.01M | 0.04M | | | 0.19M | 0.16M |
|
Depreciation & Amortization (CF)
|
| | | | | 0.00M | 0.00M | | | | | | | | | | | | | | 0.00M | | | | 89.00 | 585.00 |
|
Change in Receivables
|
| | | | | | | | | | | | | | | | | | | | 0.07M | | | | | |
|
Change in Account Payables
|
190.00 | | | | 0.01M | | | | 0.00M | | | | 0.00M | 0.01M | -0.01M | -0.02M | 0.00M | 0.01M | 0.01M | -0.02M | 0.01M | 0.05M | -0.08M | 0.03M | 0.01M | -0.01M |
|
Change in Accured Expenses
|
| -190.00 | 190.00 | -190.00 | | | -0.01M | -0.00M | | | | | 0.02M | 0.02M | 0.02M | 0.42M | 0.01M | 0.02M | -0.04M | 0.16M | -0.02M | 776.00 | 0.17M | -0.09M | 0.03M | 0.04M |
|
Other Working Capital Changes
|
0.01M | 0.00M | -0.00M | -0.01M | 0.01M | 570.00 | 380.00 | | | | | | | | | | | | | | -0.02M | | | | -0.00M | -0.00M |
|
Capital Expenditures
|
| -0.00M | | -0.02M | 0.04M | | | | | | | | | | | 0.09M | | | | | | | | | 0.01M | |
|
Cash from Investing Activities
|
-0.00M | -0.00M | | -0.02M | | | | | | | | | | | | -0.09M | | | | | | | | | -0.01M | |
|
Other financing activities
|
| | | | | 0.01M | -0.00M | -0.01M | | | | | 0.01M | | | | | | | | | | | | -0.00M | -0.01M |
|
Cash from Financing Activities
|
0.00M | | | 0.04M | 0.00M | | | 0.00M | 0.02M | 0.00M | | | 0.05M | 0.14M | 0.03M | 0.52M | | | 0.07M | -0.04M | 0.17M | 0.21M | 0.28M | 0.15M | 0.27M | 0.20M |
|
Change in Cash
|
0.01M | -0.01M | 0.01M | -0.00M | 0.00M | -0.01M | -146.00 | -478.00 | -346.00 | | | | -0.04M | -0.00M | -0.00M | 0.21M | -0.21M | | | | 0.01M | 0.01M | 0.00M | -0.00M | 0.01M | 0.00M |
|
Free Cash Flow
|
0.01M | 468.00 | -0.00M | -0.01M | -0.04M | -0.01M | -0.00M | -0.00M | -0.02M | -0.00M | | | -0.09M | -0.15M | -0.03M | -0.25M | -0.21M | -0.10M | -0.07M | 0.04M | -0.16M | -0.20M | -0.28M | -0.16M | -0.25M | -0.19M |
|
Net Cash Flow
|
0.01M | -0.01M | -0.00M | -0.00M | 0.00M | -0.01M | -0.00M | -478.00 | -346.00 | | | | -0.04M | -0.00M | -0.00M | 0.27M | -0.21M | -0.10M | | | 0.01M | 0.01M | 0.00M | -0.00M | 0.01M | 0.00M |