|
Net Income
|
-0.48M | -0.18M | -0.17M | -0.27M | -0.32M | -0.85M | -0.22M | -0.32M | | -0.36M | -0.17M | -1.40M | -0.21M | -0.40M | -0.49M | 0.50M | -0.47M | -0.55M | -0.61M | -0.96M | -1.16M | -1.53M | -1.17M | -1.24M | -1.10M | -0.66M | -1.30M | -1.66M | -1.06M | -0.99M | -1.45M | -0.76M | -0.72M | 6.22M | -2.13M |
|
Depreciation and Depletion
|
| | | | | | | | | | | | | | | | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M |
|
Share-based Compensation
|
| 0.19M | 0.19M | | 0.09M | | | | | | | 1.22M | | | | -0.90M | 0.21M | 0.15M | 0.19M | -0.50M | 0.16M | 0.21M | 0.04M | 2.06M | 0.05M | 0.05M | 0.11M | 1.26M | 0.12M | 0.02M | 0.12M | 1.59M | 0.12M | 0.12M | 0.12M |
|
Gains from Investment Securities
|
| 0.03M | | | | | | | | | | | | | | -0.36M | 0.94M | | | | | | | | | | 0.40M | -1.08M | | | 0.52M | | | | |
|
Asset Writedowns and Impairment
|
0.31M | 0.43M | 0.44M | | 0.43M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-cash Items
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 5.00M | | | | | | | |
|
Cash from Operations
|
-0.04M | -0.27M | -0.45M | -0.46M | -0.22M | -0.25M | -0.23M | 0.09M | -0.20M | -0.33M | -0.17M | 0.38M | -0.21M | -0.27M | -0.14M | 0.39M | -0.39M | -0.29M | -0.29M | -0.34M | -0.52M | -0.47M | -0.57M | -0.81M | -0.61M | -0.23M | -0.28M | -0.32M | -0.32M | -0.47M | -0.62M | -0.40M | -0.43M | -0.38M | -0.21M |
|
Amortization of Deferred Charges
|
| | | | | | | | | | | | | | | | | | | | | | | | | 0.01M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.00M | | | |
|
Depreciation & Amortization (CF)
|
| 0.00M | 0.00M | -0.00M | 790.00 | 790.00 | 790.00 | 790.00 | 0.00M | 466.00 | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.62M | | 0.64M | -0.02M | | | 0.62M | | |
|
Change in Receivables
|
| | | | | | | | | | | 0.00M | | | | 0.01M | -0.02M | 0.04M | -0.04M | 0.05M | 0.03M | -0.06M | 0.06M | | -0.00M | 0.00M | | | | | | | 0.23M | | |
|
Change in Inventory
|
| | -0.01M | 0.00M | 0.00M | -0.03M | -0.01M | 0.04M | | | | | | | | | -0.02M | 0.05M | -0.08M | 0.09M | -0.05M | -0.03M | 0.16M | | | | | | | | | | | | |
|
Change in Account Payables
|
| | | | | | | 0.66M | | | | 0.47M | | 0.34M | 0.44M | | | | | | 0.13M | -0.01M | 0.01M | 0.04M | -0.06M | 0.17M | -0.06M | -0.02M | 0.01M | 0.01M | -0.01M | 0.01M | -0.04M | -0.01M | 0.02M |
|
Change in Accured Expenses
|
-0.00M | 0.01M | 0.02M | 0.01M | 0.00M | | | 0.37M | | | | 0.44M | | 0.01M | 0.02M | 0.31M | -0.02M | -0.01M | 0.02M | 0.03M | 0.00M | 0.00M | 0.09M | 0.07M | 0.10M | -0.18M | 0.12M | 0.03M | 0.03M | 0.10M | 0.12M | 0.05M | 0.07M | 0.07M | 0.02M |
|
Other Working Capital Changes
|
0.31M | -0.26M | 0.26M | | -0.02M | | | | | | | | | | | | -0.05M | | | | 0.00M | -0.01M | 0.03M | -0.02M | 0.03M | 0.06M | -0.17M | 0.13M | -0.00M | -0.06M | -0.01M | -0.00M | -0.00M | 0.02M | -0.00M |
|
Capital Expenditures
|
| | -0.01M | | | | | | | | | | | | | | 0.02M | 0.02M | 0.03M | 0.01M | | | | | | | | | | | 0.01M | | | | |
|
Cash from Investing Activities
|
| -206.00 | -0.03M | 0.04M | -0.02M | | -0.01M | -0.02M | | | | | | | | | -0.02M | -0.02M | -0.03M | -0.01M | | | | | | | | | | | -0.01M | | | -0.00M | |
|
Other financing activities
|
| | 0.03M | | | | | 1.18M | | | | 4.77M | | | | | | | | | 0.46M | -1.82M | 3.22M | 0.33M | 0.41M | -1.34M | 2.81M | -1.61M | 0.17M | 0.07M | 0.07M | -1.00 | 0.11M | 0.07M | |
|
Cash from Financing Activities
|
0.19M | 0.33M | 0.69M | 0.31M | 0.40M | 0.08M | 0.22M | -0.11M | 0.21M | 0.33M | 0.15M | -0.21M | 0.08M | 0.25M | 0.14M | 0.73M | 0.03M | 0.36M | 0.32M | | 2.96M | | | | | 0.30M | 0.55M | 0.51M | 0.04M | 0.52M | 1.91M | 0.12M | | | |
|
Dividends Paid - Common
|
| | | | | | | | | | | | | | | | | | | 0.02M | 0.01M | | | | | | | | | | | | | | |
|
Change in Cash
|
0.15M | 0.06M | 0.21M | -0.12M | 0.16M | -0.17M | -0.01M | -0.04M | 0.01M | -0.00M | -0.02M | 0.17M | -0.13M | -0.03M | -0.01M | 1.01M | -0.38M | 0.05M | 302.00 | -0.34M | 2.44M | -0.47M | -0.57M | -0.81M | -0.61M | 0.07M | 0.27M | 0.19M | -0.28M | 0.05M | 1.28M | -0.28M | -0.43M | -0.38M | -0.21M |
|
Beginning Cash Balance
|
-0.10M | -0.13M | -0.16M | | -0.10M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Free Cash Flow
|
-0.04M | -0.27M | -0.44M | -0.46M | -0.22M | -0.25M | -0.23M | 0.09M | -0.20M | -0.33M | -0.17M | 0.38M | -0.21M | -0.27M | -0.14M | 0.39M | -0.41M | -0.31M | -0.32M | -0.34M | -0.52M | -0.47M | -0.57M | -0.81M | -0.61M | -0.23M | -0.28M | -0.32M | -0.32M | -0.47M | -0.64M | -0.40M | -0.43M | -0.38M | -0.21M |
|
Net Cash Flow
|
0.15M | 0.06M | 0.21M | -0.11M | 0.16M | -0.17M | -0.01M | -0.04M | 0.01M | -0.00M | -0.02M | 0.17M | -0.13M | -0.02M | 0.00M | 1.11M | -0.38M | 0.05M | 302.00 | -0.34M | 2.44M | -0.47M | -0.57M | -0.81M | -0.61M | 0.07M | 0.27M | 0.19M | -0.28M | 0.05M | 1.28M | -0.28M | -0.43M | -0.38M | -0.21M |