|
Net Income
|
-0.56M | -0.60M | -0.18M | -0.27M | -0.23M | -1.58M | -1.18M | -0.92M | -0.96M | -0.47M | -0.65M | -0.86M | -0.78M | 56.03M |
|
Depreciation and Depletion
|
| | | | | 107.00 | 793.00 | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | | |
|
Share-based Compensation
|
| 0.21M | -0.14M | 0.10M | 0.10M | 0.69M | 0.59M | 0.11M | 0.10M | 0.05M | 0.03M | 0.05M | 0.95M | 0.33M |
|
Deferred Taxes
|
| | | | | | | | | | | | | 17.84M |
|
Gains from Sales and Divestitures
|
| | | | | | | | | | | 0.00M | 0.27M | 0.27M |
|
Gains from Investment Securities
|
| | | | | | 0.06M | | | | 0.07M | 0.09M | 3.50M | 3.50M |
|
Non-cash Items
|
| | | | | | 0.04M | | | | 0.08M | 0.13M | 2.40M | 0.33M |
|
Cash from Operations
|
| -0.46M | -0.25M | -0.21M | -0.11M | -0.59M | -0.66M | -1.15M | -0.68M | -0.41M | -0.18M | -0.79M | -1.27M | -4.98M |
|
Depreciation & Amortization (CF)
|
| | | | | 107.00 | 805.00 | 0.07M | 0.05M | 0.05M | 0.05M | 0.05M | 0.29M | 0.35M |
|
Change in Receivables
|
| 0.05M | -0.04M | 0.08M | -0.02M | 0.03M | -0.04M | 0.03M | -0.01M | 0.20M | -0.08M | 0.43M | 0.46M | -0.28M |
|
Change in Accured Expenses
|
| -0.02M | 0.02M | 0.03M | 0.00M | -0.03M | 0.37M | -0.33M | -0.03M | -0.04M | 0.19M | -0.17M | 2.73M | 2.33M |
|
Other Working Capital Changes
|
| | -0.00M | | 973.00 | 0.18M | -0.07M | 0.00M | 0.08M | -0.17M | 0.35M | 0.62M | 0.50M | -1.29M |
|
Capital Expenditures
|
| | | | | 0.01M | 0.05M | 0.01M | 0.01M | | 0.01M | | | |
|
Change in Intangibles
|
| | | | | | | | | | | | | 0.35M |
|
Cash from Investing Activities
|
| | | | | -0.01M | -0.08M | -0.01M | -0.01M | -0.00M | -0.01M | | | -175.06M |
|
Other financing activities
|
| 0.04M | 0.05M | | | 0.82M | | | | | 0.06M | | | 6.37M |
|
Cash from Financing Activities
|
| 0.24M | -0.05M | | 0.92M | 4.83M | | 0.00M | -232.00 | -0.05M | -0.06M | 0.07M | 63.19M | 186.38M |
|
Change in Cash
|
| -0.21M | -0.30M | -0.21M | 0.81M | 4.23M | -0.74M | -1.15M | -0.69M | -0.47M | -0.25M | -0.72M | 0.67M | 6.33M |
|
Beginning Cash Balance
|
| 0.21M | 1.28M | 0.21M | 0.77M | 1.58M | 5.82M | 5.08M | 3.92M | 3.24M | 2.77M | 2.52M | 89.17M | 390.19M |
|
Free Cash Flow
|
| -0.46M | -0.25M | -0.21M | -0.11M | -0.60M | -0.71M | -1.15M | -0.69M | -0.41M | -0.19M | -0.79M | -1.27M | -4.98M |
|
Net Cash Flow
|
| -0.21M | -0.30M | -0.21M | 0.81M | 4.23M | -0.74M | -1.15M | -0.69M | -0.47M | -0.25M | -0.72M | 61.92M | 6.33M |