|
Net Income
|
-1.03M | | | | -0.93M | -0.78M | -0.93M | | -1.13M | -0.86M | -1.11M | | 0.24M | | 0.59M | -5.80M | 0.31M | | -0.06M |
|
Gains from Investment Securities
|
0.00M | | 0.02M | 0.01M | 0.04M | | 0.01M | 0.00M | | 0.01M | 0.01M | 0.00M | 0.01M | 0.01M | 0.06M | -0.10M | 0.00M | | 0.02M |
|
Cash from Operations
|
25.63M | -1.34M | -1.28M | -1.90M | -1.66M | -1.74M | -1.46M | -2.85M | -5.48M | -4.26M | -7.68M | -33.94M | -11.42M | -2.14M | -1.77M | 53.56M | -1.59M | -0.60M | 0.26M |
|
Amortization of Deferred Charges
|
| | | | | | | | | | | | | | | | 0.03M | 0.05M | -0.28M |
|
Change in Receivables
|
-2.54M | | 5.07M | -5.95M | | | | | 0.50M | -0.52M | -0.19M | -0.00M | 0.28M | -0.28M | 0.92M | -0.38M | 0.35M | 0.29M | 0.32M |
|
Change in Account Payables
|
| 0.00M | -0.00M | 0.01M | -0.01M | | | | 0.03M | -0.03M | 0.30M | -0.20M | 0.01M | -0.11M | 0.10M | -0.00M | 0.32M | 0.34M | 0.23M |
|
Change in Accured Expenses
|
0.04M | -0.32M | 0.02M | 0.06M | -0.34M | -0.14M | 0.01M | 0.05M | -0.07M | -0.30M | 0.06M | 0.09M | -0.03M | -0.06M | 0.14M | 0.08M | -0.05M | 0.28M | -0.30M |
|
Shares Issued
|
| | | | | | | | | | | | | | | | 2.00M | | |
|
Cash from Financing Activities
|
-24.00M | | | 2.50M | 0.50M | 1.00M | -0.00M | 2.00M | 3.99M | 3.00M | 5.00M | 27.07M | 8.02M | 0.97M | 1.05M | -54.99M | 2.00M | | |
|
Change in Cash
|
1.63M | -1.34M | -1.28M | 0.60M | -1.16M | -0.73M | -1.46M | -0.85M | -1.49M | -1.26M | -2.69M | -6.87M | -3.40M | -1.16M | -0.72M | -1.44M | 0.41M | -0.60M | 0.26M |
|
Free Cash Flow
|
25.63M | -1.34M | -1.28M | -1.90M | -1.66M | -1.74M | -1.46M | -2.85M | -5.48M | -4.26M | -7.68M | -33.94M | -11.42M | -2.14M | -1.77M | 53.56M | -1.59M | -0.60M | 0.26M |
|
Net Cash Flow
|
1.63M | -1.34M | -1.28M | 0.60M | -1.16M | -0.73M | -1.46M | -0.85M | -1.49M | -1.26M | -2.69M | -6.87M | -3.40M | -1.16M | -0.72M | -1.44M | 0.41M | -0.60M | 0.26M |