|
Net Income
|
-1.59M | -1.89M | -3.40M | -2.28M | -2.35M | -10.84M | -7.91M | -12.44M | -5.58M | -0.11M | -0.16M | -10.60M | 0.10M | -1.49M | -5.38M | -2.77M | -0.73M | -3.54M | -3.49M |
|
Share-based Compensation
|
0.05M | 0.05M | 0.01M | 0.04M | 0.04M | 3.57M | 0.13M | 0.64M | 0.14M | 0.12M | 0.11M | 0.11M | 0.50M | 0.10M | 0.10M | 11.00 | 0.14M | 0.07M | 0.00M |
|
Gains from Investment Securities
|
| | -0.59M | -0.26M | 1.16M | 3.88M | 3.99M | 1.73M | 1.20M | 5.92M | -0.70M | -5.85M | 0.47M | -10.70M | | | 0.00M | 0.29M | 0.29M |
|
Asset Writedowns and Impairment
|
-0.06M | | 0.78M | | 0.00M | 0.01M | 0.06M | 3.33M | -0.01M | 0.00M | -0.02M | 15.57M | 0.11M | | | | | | 0.60M |
|
Non-cash Items
|
| | | 0.88M | 0.91M | 1.30M | 1.16M | 0.03M | 3.25M | 0.80M | 0.69M | 0.00M | 0.47M | 0.37M | 0.00M | 0.17M | 0.07M | 0.00M | 353.00 |
|
Cash from Operations
|
-0.84M | -1.32M | 1.01M | -0.91M | -1.64M | -4.95M | -4.88M | -2.74M | -0.64M | -5.97M | -2.08M | -2.08M | -1.69M | -1.29M | -3.48M | 0.44M | -1.24M | -1.62M | -0.54M |
|
Amortization of Deferred Charges
|
0.05M | 0.02M | 0.08M | 0.10M | 0.22M | 0.36M | 0.10M | 0.70M | 1.09M | 1.72M | 1.79M | 1.90M | 1.41M | 0.20M | 0.34M | 1.98M | 0.67M | 0.92M | 0.64M |
|
Depreciation & Amortization (CF)
|
0.11M | 0.21M | 0.40M | -0.11M | 0.10M | 0.19M | 0.36M | 0.57M | 0.55M | 0.56M | 0.56M | -0.02M | 0.96M | 0.81M | 0.72M | 0.76M | 0.72M | 0.72M | 0.62M |
|
Change in Receivables
|
-0.05M | 0.03M | 0.09M | -0.08M | -0.02M | 0.28M | -0.23M | -0.18M | 0.05M | 0.05M | 0.19M | 0.16M | -0.28M | -0.09M | 0.22M | -0.34M | 0.21M | 0.00M | -0.01M |
|
Change in Inventory
|
-0.03M | -0.61M | -1.94M | -0.62M | -0.57M | 0.50M | 0.56M | 0.43M | -0.26M | 0.39M | -0.23M | -0.38M | -0.30M | -0.15M | -0.06M | 0.14M | -0.20M | 0.41M | -0.02M |
|
Change in Account Payables
|
1.14M | 0.27M | -0.25M | -0.49M | 0.20M | 0.38M | 0.17M | -0.29M | 1.97M | -1.54M | -0.05M | 0.51M | -0.42M | 0.51M | 0.09M | -0.18M | -1.19M | -0.23M | 0.13M |
|
Change in Accured Expenses
|
-0.61M | -0.16M | 0.05M | 1.74M | 0.39M | -0.13M | 0.19M | 0.38M | 0.67M | 0.79M | 0.25M | -0.08M | 0.46M | 0.88M | -0.26M | -0.04M | -0.44M | 0.64M | 0.28M |
|
Other Working Capital Changes
|
-0.16M | 0.20M | 0.07M | -0.28M | 0.20M | 0.49M | 0.57M | -1.11M | 0.13M | 0.27M | 0.13M | -0.08M | 0.22M | -0.40M | 0.55M | -0.92M | -0.16M | -0.22M | -0.11M |
|
Capital Expenditures
|
| | | -0.27M | | | 0.00M | 0.03M | 0.01M | | | 0.06M | | | | 0.00M | 0.01M | 0.01M | 1.00 |
|
Acquisitions
|
0.11M | -0.21M | | | | | 4.97M | 0.49M | | | | | | | | | | | |
|
Cash from Investing Activities
|
0.15M | -0.02M | -0.20M | 0.28M | | | -5.02M | -0.49M | -0.01M | | | -7.36M | 0.09M | -0.03M | -0.02M | 0.05M | -0.01M | -0.01M | -1.00 |
|
Other financing activities
|
0.04M | -0.01M | 0.07M | 0.36M | 0.13M | 1.99M | | | | | | 0.99M | 0.69M | | 1.17M | | | | |
|
Cash from Financing Activities
|
0.82M | 2.03M | -1.39M | 0.93M | 1.78M | 8.82M | 6.08M | 3.50M | 0.68M | 6.21M | 1.48M | 10.53M | 2.29M | -0.29M | 4.21M | -1.55M | 1.24M | 1.71M | 0.74M |
|
Change in Cash
|
0.13M | 0.69M | -0.58M | 0.29M | 0.14M | 3.36M | -3.82M | 0.27M | 0.04M | 0.24M | -0.61M | 1.09M | 0.69M | -1.61M | 0.71M | -1.05M | -0.01M | 0.08M | 0.20M |
|
Beginning Cash Balance
|
-0.13M | -0.69M | 0.58M | 0.28M | 0.58M | 0.74M | 4.08M | 0.25M | 0.53M | 0.57M | 0.80M | 0.18M | 1.28M | 1.94M | 0.35M | 1.07M | 0.02M | 0.01M | 0.09M |
|
Free Cash Flow
|
-0.84M | -1.32M | 1.01M | -0.65M | -1.64M | -4.95M | -4.88M | -2.77M | -0.64M | -5.97M | -2.08M | -2.13M | -1.69M | -1.29M | -3.48M | 0.44M | -1.25M | -1.63M | -0.54M |
|
Net Cash Flow
|
0.13M | 0.69M | -0.58M | 0.29M | 0.14M | 3.87M | -3.82M | 0.27M | 0.04M | 0.23M | -0.60M | 1.09M | 0.69M | -1.61M | 0.71M | -1.05M | -0.01M | 0.08M | 0.20M |