|
Net Income
|
-0.26M | 0.06M | -0.37M | -0.03M | | | -8.20M | -1.46M | -1.57M | -0.99M | | | -18.10M | -17.50M | -4.32M | -8.93M |
|
Depreciation and Depletion
|
| | | | | 0.02M | 0.30M | 0.18M | | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.01M | 0.01M |
|
Share-based Compensation
|
0.00M | 0.00M | | | | 13.13M | 6.38M | | 0.01M | | | | 15.49M | 2.79M | 1.84M | 5.50M |
|
Gains from Sales and Divestitures
|
| | | | | | | | | | | | 0.29M | 0.11M | 0.03M | 0.45M |
|
Gains from Investment Securities
|
0.00M | -0.00M | | | -0.00M | 18.65M | 0.21M | 0.00M | 39.22M | 0.16M | -0.00M | | 1.24M | 1.67M | 1.20M | 1.30M |
|
Asset Writedowns and Impairment
|
| | | | | 0.54M | 0.25M | 0.24M | | | | 0.17M | 3.85M | 13.35M | | |
|
Non-cash Items
|
| | -0.40M | -0.44M | -0.05M | | | | | | | | 1.49M | | 0.01M | 0.80M |
|
Cash from Operations
|
0.04M | 0.07M | -0.02M | -0.53M | 0.25M | -1.06M | -0.80M | -0.83M | -1.49M | -0.51M | -1.50M | -2.97M | -4.86M | -0.78M | -3.56M | -3.53M |
|
Amortization of Goodwill
|
| | | | | | 0.25M | 2.25M | | | | | | | | |
|
Amortizatization of Intangibles
|
| | | | | | | | | | | 0.35M | 1.87M | | | |
|
Amortization of Deferred Charges
|
| | | | | | | | | | 0.06M | 0.35M | | | | |
|
Depreciation & Amortization (CF)
|
0.02M | 0.02M | | 0.00M | 0.00M | 0.03M | 0.30M | 0.18M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.01M | 0.01M |
|
Change in Receivables
|
0.19M | 0.43M | -1.38M | -0.18M | -0.03M | | | | | | | | | | | |
|
Change in Inventory
|
-0.02M | 0.02M | -0.31M | -0.06M | 0.06M | | | | | | | | | | | |
|
Change in Account Payables
|
-0.27M | 0.05M | 0.32M | -0.17M | -0.01M | 0.25M | 0.39M | 0.14M | | | | | | | | |
|
Change in Accured Expenses
|
0.10M | -0.05M | -1.24M | -0.02M | 0.19M | | | 0.14M | -0.67M | 0.04M | 0.31M | -0.07M | -0.34M | 0.29M | 0.42M | 3.19M |
|
Other Working Capital Changes
|
-0.00M | -0.10M | -0.00M | | | 0.05M | -0.04M | -0.03M | 0.07M | -0.06M | 0.02M | 0.01M | 0.29M | 0.10M | -0.06M | 0.02M |
|
Capital Expenditures
|
0.02M | 0.06M | -0.00M | | | 0.35M | 0.55M | 0.01M | 0.00M | 0.00M | | | 0.01M | 0.01M | 0.01M | 0.00M |
|
Sales of Property, Plant and Equipment
|
| | | | | | 0.01M | 0.07M | 0.33M | | | | | | 0.00M | |
|
Change in Intangibles
|
0.02M | 0.06M | 0.00M | 0.00M | 0.02M | 0.02M | | | | | | | | | | |
|
Change in Acquisitions & Divestments
|
| | | | | | | | 0.33M | 0.38M | | | | | | |
|
Cash from Investing Activities
|
-0.02M | -0.06M | -0.00M | -0.00M | -0.02M | -0.77M | -3.23M | 0.39M | 0.00M | -0.00M | -0.37M | | -9.47M | -8.97M | 0.19M | -2.63M |
|
Other financing activities
|
| | | | | 13.13M | 1.05M | | 0.44M | | | | 11.90M | | | |
|
Cash from Financing Activities
|
0.00M | -0.01M | -0.04M | 0.47M | -0.21M | 1.82M | 4.14M | 0.41M | 1.70M | 0.26M | 1.59M | 3.35M | 15.21M | 10.50M | 2.69M | 6.68M |
|
Dividends Paid - Common
|
| | | | | | | | | | | | | 0.63M | | |
|
Change in Cash
|
0.03M | -0.00M | 0.02M | -0.06M | 0.01M | -0.00M | 0.12M | -0.03M | 0.21M | -0.25M | 0.09M | 0.38M | 0.88M | 0.75M | -0.69M | 0.52M |
|
Beginning Cash Balance
|
| | | | | | | | 0.05M | | | | | | | |
|
Free Cash Flow
|
0.03M | 0.00M | -0.02M | -0.53M | 0.25M | -1.41M | -1.35M | -0.84M | -1.49M | -0.51M | -1.50M | -2.97M | -4.87M | -0.78M | -3.57M | -3.53M |
|
Net Cash Flow
|
0.03M | -0.00M | -0.06M | -0.06M | 0.01M | -0.00M | 0.12M | -0.03M | 0.21M | -0.25M | -0.28M | 0.38M | 0.88M | 0.75M | -0.69M | 0.52M |