|
Net Income
|
0.21M | -0.45M | 0.21M | 0.10M | -0.01M | -0.04M | 0.00M | -0.15M | -0.45M | 0.61M | -0.18M | -0.44M | -0.27M | -0.04M | 0.27M | -0.52M | -0.00M | | -0.08M | -0.01M | -0.35M | -0.08M | -0.08M | -0.10M | -0.23M | -0.05M | -0.01M | -0.03M | -0.09M | -0.04M | -0.04M | -0.31M | -0.06M | -0.03M | -0.03M | -0.03M | -0.03M | -0.05M | -0.14M | -0.14M | -0.05M | 0.01M | -0.05M | -0.02M | -0.05M | -0.32M | -0.17M | -0.11M | -0.13M | -0.12M | -0.12M | -0.12M | -0.13M | -0.12M | -0.13M | -0.10M | -0.02M | -0.01M | -0.03M | -0.72M | -1.29M | -0.55M | -0.51M | -0.02M | -0.02M | -0.03M | -0.03M |
|
Depreciation and Depletion
|
0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.00M | 0.01M | 0.00M | 0.00M | 0.00M | 0.01M | 0.01M | 0.01M | 0.01M | 0.00M | -361.00 | 562.00 | 562.00 | 562.00 | 562.00 | 618.00 | | | | | | | | | | | | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | | 0.01M | 0.01M | 0.01M | 0.00M | | | 0.00M | 1.00 | | | 997.00 | | | | 483.00 | 32.00 | | | | 1.24M | | | |
|
Share-based Compensation
|
0.23M | | 0.02M | 0.07M | 0.04M | 0.16M | 0.19M | 0.10M | 0.53M | 0.12M | 0.13M | 0.12M | 0.11M | 0.11M | 0.02M | | | | | | 0.27M | | | | 0.19M | | 0.01M | 0.05M | | | | | 0.04M | 0.01M | 0.01M | 0.01M | 0.01M | 0.02M | 0.09M | | | | | | | | | | | | | | | | | | | | | 0.69M | 1.24M | -1.23M | | | | | |
|
Gains from Investment Securities
|
0.00M | | | -0.02M | 0.00M | -875.00 | -0.01M | -0.01M | -0.02M | 501.00 | -0.01M | -0.05M | 0.17M | -0.00M | | | -0.17M | -0.43M | 0.04M | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.02M | | -0.01M | 0.01M | -752.00 | 0.00M | 0.00M | -0.00M | | | | | 0.00M | -0.00M | | | | | | | |
|
Cash from Operations
|
-0.02M | 0.01M | 0.30M | -0.04M | -0.02M | -0.01M | -0.00M | -0.13M | -0.29M | -0.28M | -0.28M | -0.21M | -0.15M | -0.01M | -0.01M | -0.00M | 0.03M | -0.02M | -0.03M | -0.02M | -0.07M | -0.05M | -0.05M | -0.03M | -0.02M | -0.02M | -0.01M | -0.01M | -0.05M | -0.04M | -0.04M | -0.03M | -0.01M | -0.00M | -0.03M | -0.01M | -0.01M | -0.01M | 0.01M | -0.05M | -0.01M | -0.02M | -0.02M | -0.02M | -0.02M | -0.01M | -0.05M | 0.00M | 213.00 | -0.02M | 0.01M | 0.03M | -0.02M | -0.03M | -0.02M | -0.02M | -0.03M | -0.01M | -0.02M | -0.02M | -0.02M | -0.02M | -0.01M | -0.00M | -0.01M | -0.01M | -0.01M |
|
Amortizatization of Intangibles
|
| | | | | | | | | | | | | | | | | | | | | | | 0.03M | | | | | 0.04M | | | | | | | | | | | | | | | | | | | | | 0.00M | 0.00M | | | | | | | | | | | | | | | | |
|
Depreciation & Amortization (CF)
|
0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.00M | 0.01M | 0.00M | 0.00M | 0.00M | 0.01M | 0.01M | 0.01M | 0.01M | 0.00M | -361.00 | 562.00 | 562.00 | 562.00 | 562.00 | 618.00 | | | | | | | | | | | | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | | 0.01M | 0.01M | 0.01M | 0.00M | 0.00M | 0.00M | 0.00M | 1.00 | 0.00M | 0.00M | 997.00 | 0.00M | 996.00 | 996.00 | 483.00 | 32.00 | | 0.75M | 0.50M | 1.24M | | | |
|
Change in Receivables
|
| | | | | | -0.01M | 0.01M | -745.00 | 0.01M | -0.00M | -0.00M | 25.00 | | | | | | -150.00 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Account Payables
|
0.07M | 0.07M | 0.01M | -0.06M | 0.06M | 0.03M | 0.09M | -0.09M | | | | -0.00M | | | | | | | | | | | | | | | | | | | | | | | | | 0.01M | 0.01M | -0.04M | 0.04M | 0.01M | 0.00M | 0.02M | 0.00M | -0.06M | 0.22M | 0.10M | 0.10M | 0.09M | 0.10M | -0.17M | 0.37M | 0.10M | 0.10M | 0.03M | 0.15M | -0.00M | -0.00M | -0.00M | -0.00M | -0.00M | | | | | | |
|
Change in Accured Expenses
|
| | | | | | 0.00M | 0.08M | -0.03M | 0.01M | 0.01M | 0.01M | 0.01M | -0.08M | -123.00 | 0.02M | 0.02M | -0.01M | 0.04M | -0.01M | 0.01M | 0.03M | 0.02M | 0.01M | 0.03M | 0.03M | -0.01M | -0.04M | -0.01M | -0.00M | 0.00M | -0.01M | 0.01M | 0.02M | -0.01M | -0.01M | 0.01M | 0.02M | 0.09M | -0.11M | 0.01M | 0.01M | 601.00 | 0.01M | 0.08M | 0.08M | -0.10M | -0.01M | 0.02M | | | | 0.00M | -0.00M | 0.07M | -0.06M | -318.00 | 642.00 | 0.01M | 0.01M | 0.01M | -0.00M | 0.04M | -0.02M | 0.01M | 0.01M | 0.03M |
|
Other Working Capital Changes
|
| | | 0.06M | -0.06M | 0.10M | -0.03M | | -0.05M | -0.05M | -0.09M | -0.02M | -0.19M | | 0.20M | -0.04M | -0.04M | | | | | | | | -0.01M | -900.00 | | | | | | | | | | | | | | | | -0.05M | | | | | -0.00M | -0.00M | -0.00M | -0.00M | -0.00M | | | | | | | | | | 155.00 | | | | | | 0.00M |
|
Capital Expenditures
|
| | -70.00 | | | | 0.06M | | 0.00M | 0.00M | 951.00 | 356.00 | 52.00 | -1.00 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Acquisitions & Divestments
|
| | | | 0.02M | 0.01M | -0.02M | 0.10M | 0.18M | 0.21M | 0.01M | 0.00M | | 0.00M | | 643.00 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Investing Activities
|
| | | | 0.02M | 0.01M | -0.08M | 0.10M | 0.17M | 0.21M | 0.01M | 0.00M | -52.00 | 0.00M | | 643.00 | | | | | | | | -0.01M | | | | | | | | | | | | | | | | | | | | | | | -0.17M | -0.00M | | | | -0.20M | 0.02M | 0.02M | 0.03M | | | | | | | -499.00 | | 400.00 | | | |
|
Other financing activities
|
| | | 5.82M | | | 6.13M | 6.22M | 7.32M | | | 7.67M | | 7.90M | | | | | | | | | | | | | | | | | | | | | | | | | 0.00M | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Financing Activities
|
0.02M | -0.00M | -0.06M | 0.04M | 0.01M | 0.02M | 0.03M | -0.04M | 0.60M | | | | 0.07M | 0.01M | 0.01M | 1.00 | 0.00M | -0.01M | 0.02M | 0.02M | 0.08M | 0.05M | 0.07M | 0.04M | 0.02M | 0.02M | 0.01M | 0.01M | 0.13M | 0.01M | -328.00 | 0.03M | | | 0.03M | 0.01M | 0.00M | 0.01M | -0.01M | 0.06M | 986.00 | 0.02M | 0.03M | 0.01M | 0.02M | 0.01M | 0.23M | -0.01M | 0.00M | 0.01M | -0.01M | 0.17M | 0.01M | 0.01M | -0.01M | 0.01M | 0.03M | 0.01M | 0.02M | 0.02M | 0.02M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.00M |
|
Change in Cash
|
0.00M | 0.01M | 0.24M | -0.00M | 0.01M | 0.02M | 0.03M | -0.07M | 0.48M | -0.07M | -0.27M | -0.20M | -0.08M | 0.00M | -0.01M | -0.00M | 0.04M | -0.03M | -0.00M | -989.00 | 0.01M | -0.00M | 987.00 | -0.00M | -192.00 | -453.00 | 426.00 | 298.00 | 0.08M | -0.03M | -0.04M | 0.00M | -0.01M | -21.00 | 34.00 | 0.00M | -641.00 | -906.00 | 0.00M | 0.01M | -0.01M | 0.00M | 0.00M | -0.01M | 0.00M | 0.00M | 0.01M | -0.02M | 0.00M | -0.00M | 316.00 | 0.00M | -817.00 | 0.00M | 186.00 | -0.00M | 0.00M | -0.00M | -854.00 | 0.00M | 0.00M | -0.01M | 0.00M | 894.00 | -0.00M | 0.00M | -0.00M |
|
Beginning Cash Balance
|
| | | | | | | | | | | | | | | | | | | | 0.00M | | | | | | | | 0.00M | 0.01M | 0.00M | 0.00M | | | | 542.00 | 0.00M | 0.00M | 631.00 | | | | | | | | | | | | | | | | -0.00M | -0.00M | 0.00M | 0.00M | 0.00M | -0.00M | | | | | | | |
|
Free Cash Flow
|
-0.02M | 0.01M | 0.30M | -0.04M | -0.02M | -0.01M | -0.06M | -0.13M | -0.30M | -0.28M | -0.28M | -0.21M | -0.15M | -0.01M | -0.01M | -0.00M | 0.03M | -0.02M | -0.03M | -0.02M | -0.07M | -0.05M | -0.05M | -0.03M | -0.02M | -0.02M | -0.01M | -0.01M | -0.05M | -0.04M | -0.04M | -0.03M | -0.01M | -0.00M | -0.03M | -0.01M | -0.01M | -0.01M | 0.01M | -0.05M | -0.01M | -0.02M | -0.02M | -0.02M | -0.02M | -0.01M | -0.05M | 0.00M | 213.00 | -0.02M | 0.01M | 0.03M | -0.02M | -0.03M | -0.02M | -0.02M | -0.03M | -0.01M | -0.02M | -0.02M | -0.02M | -0.02M | -0.01M | -0.00M | -0.01M | -0.01M | -0.01M |
|
Net Cash Flow
|
0.00M | 0.01M | 0.24M | -0.00M | 0.01M | 0.02M | -0.05M | -0.07M | 0.48M | -0.07M | -0.27M | -0.20M | -0.08M | 0.00M | -0.01M | -0.00M | 0.04M | -0.03M | -0.00M | 511.00 | 0.01M | -0.00M | 0.02M | -0.00M | -192.00 | -453.00 | 426.00 | 298.00 | 0.08M | -0.03M | -0.04M | 918.00 | -0.01M | -0.00M | 34.00 | 0.00M | -621.00 | -926.00 | 0.00M | 0.01M | -0.01M | 0.00M | 0.00M | -0.01M | 0.00M | 0.00M | 0.01M | -0.02M | 0.00M | -0.00M | 316.00 | 0.00M | -817.00 | 0.00M | 186.00 | -0.00M | 0.00M | -0.00M | -854.00 | 0.00M | 0.00M | -0.01M | 0.00M | 894.00 | -0.00M | 0.00M | -0.00M |