|
Net Income
|
-0.18M | 0.03M | -0.10M | -0.11M | 0.02M | -0.00M | -0.06M | 0.01M | -0.03M | -0.06M | -0.17M | -0.06M | -0.16M | -0.05M | -0.22M | -0.27M | -0.49M | -0.40M | -0.38M | -0.22M | -0.07M | -0.22M | -0.14M | 0.69M | 1.25M | 0.83M | -1.05M | -0.65M | 0.10M | -0.42M | 0.76M |
|
Depreciation and Depletion
|
| | | | | | | | | | | | | | | | | | | | | 668.00 | 660.00 | 0.04M | 0.17M | 0.04M | 0.05M | 0.05M | 0.04M | 0.04M | |
|
Share-based Compensation
|
| | 0.01M | | | | | 0.01M | | | | | 0.69M | | 0.54M | 1.43M | 1.19M | 0.17M | | 0.36M | -0.12M | 0.03M | | | | | | | 0.05M | | |
|
Asset Writedowns and Impairment
|
| | | -0.01M | | | 0.03M | 0.02M | -0.01M | | 0.01M | | 0.02M | 0.02M | | | | | | | | 0.01M | | | | 0.02M | | | | | |
|
Cash from Operations
|
| 0.14M | -0.10M | -0.07M | 0.04M | -0.01M | 0.02M | -0.00M | 0.03M | 0.03M | -0.11M | 0.05M | -0.00M | -0.02M | -0.01M | 0.10M | -0.10M | -0.33M | -0.03M | 0.14M | -0.29M | -0.10M | -2.83M | 2.12M | 21.79M | 7.79M | -7.35M | -3.99M | 0.18M | -3.34M | -0.65M |
|
Amortizatization of Intangibles
|
| | | | | | | | | | | 0.05M | 0.07M | 0.07M | 0.07M | 0.07M | 0.07M | 0.06M | 0.06M | 0.02M | 0.02M | 0.02M | 0.00M | | | 0.02M | 0.00M | | | | |
|
Depreciation & Amortization (CF)
|
| 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.01M | 0.01M | 0.05M | 0.05M | 0.05M | 0.11M | 0.18M | | | | | | | | 668.00 | 660.00 | 0.04M | 0.17M | 0.04M | 0.05M | 0.05M | 0.04M | 0.04M | |
|
Change in Receivables
|
| 0.00M | 0.05M | -0.03M | 0.01M | 0.05M | -0.04M | 0.05M | -0.04M | -0.02M | 0.01M | 0.01M | 0.01M | 0.02M | 0.01M | 0.02M | 0.03M | 0.02M | -0.00M | 0.02M | 0.03M | | | 0.02M | 0.98M | -0.10M | -0.88M | 0.00M | 0.02M | 0.05M | 0.22M |
|
Change in Account Payables
|
| | | 0.00M | 0.00M | 976.00 | -733.00 | -0.00M | -0.00M | | 0.02M | 0.05M | 0.02M | 0.03M | 0.07M | 0.15M | 0.23M | -0.04M | -0.01M | 0.04M | -0.01M | -0.05M | 0.25M | 0.05M | -0.13M | -0.08M | 0.17M | 0.06M | 0.24M | 0.06M | -0.20M |
|
Change in Accured Expenses
|
| 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.03M | 0.05M | 0.00M | 0.00M | 0.00M | -0.01M | 0.15M | -0.03M | -0.13M | 0.00M | -0.01M | 0.02M | 0.72M | -0.48M | -0.04M | 5.22M | -4.43M | 0.16M | -0.08M |
|
Change in Taxes
|
| | | | | | | | | | | 0.01M | 0.01M | 0.02M | 0.01M | 0.02M | 0.03M | 0.01M | 0.01M | 0.01M | 0.01M | 0.02M | 0.16M | -0.01M | 0.01M | -0.00M | -827.00 | 0.01M | 0.01M | 0.02M | -875.00 |
|
Other Working Capital Changes
|
| | | 0.00M | | | | 0.01M | | | -0.00M | | 0.65M | 0.02M | 0.48M | 1.14M | 0.56M | -0.07M | -0.05M | 0.03M | -0.00M | -0.02M | 0.38M | -0.01M | 0.51M | -0.43M | -0.07M | 0.01M | 0.19M | 0.18M | -0.02M |
|
Capital Expenditures
|
| 0.05M | 0.04M | 0.05M | 0.06M | 0.07M | 0.06M | 0.08M | 0.07M | 0.06M | 0.06M | 0.06M | 0.10M | 0.15M | 0.03M | 0.16M | 0.21M | 0.06M | 0.07M | 0.05M | 0.10M | 0.07M | 0.09M | 0.05M | 0.14M | | | | | | |
|
Cash from Investing Activities
|
| -0.05M | -0.04M | -0.05M | -0.06M | -0.07M | -0.06M | -0.08M | -0.07M | -0.06M | -0.06M | -0.06M | -0.10M | -0.15M | -0.03M | -0.16M | -0.21M | -0.06M | -0.07M | -0.05M | -0.08M | -0.06M | 1.70M | -1.44M | 0.97M | 0.59M | 0.11M | 0.09M | 1.02M | 0.92M | -0.59M |
|
Other financing activities
|
| | | | | | | | | | | | | | | | | 0.03M | | | | -0.00M | 1.11M | 0.42M | -1.55M | -0.00M | -0.00M | -0.01M | -0.02M | 0.01M | -0.04M |
|
Cash from Financing Activities
|
| -0.08M | 0.07M | -0.01M | 0.01M | -0.00M | 0.00M | 0.00M | 0.00M | 0.01M | 0.01M | 0.00M | 0.20M | 0.20M | 0.03M | 0.04M | 0.29M | 0.60M | -0.06M | 0.02M | 0.39M | 0.04M | 1.13M | 0.42M | 7.33M | -0.74M | 0.10M | 0.08M | 1.01M | 1.62M | -0.18M |
|
Dividends Paid - Common
|
| | | | | | | | | | | | | | | | | | | -0.02M | | | | | | | | | | | |
|
Change in Cash
|
| 0.01M | -0.07M | -0.13M | -0.01M | -0.08M | -0.03M | -0.07M | -0.04M | -0.03M | -0.04M | -0.01M | 0.10M | 0.03M | -0.02M | -0.02M | -0.02M | 0.20M | -0.16M | 0.11M | 0.02M | -0.12M | -0.01M | 1.10M | 30.08M | 7.63M | -7.14M | -3.82M | 2.22M | -0.80M | -1.42M |
|
Beginning Cash Balance
|
| | | | | | | | | | | | | | | | | 0.08M | | | | | | | | | | | | | |
|
Free Cash Flow
|
| 0.09M | -0.14M | -0.12M | -0.02M | -0.08M | -0.03M | -0.08M | -0.04M | -0.04M | -0.18M | -0.01M | -0.11M | -0.17M | -0.04M | -0.06M | -0.31M | -0.39M | -0.10M | 0.09M | -0.39M | -0.17M | -2.92M | 2.07M | 21.65M | 7.79M | -7.35M | -3.99M | 0.18M | -3.34M | -0.65M |
|
Net Cash Flow
|
| 0.01M | -0.07M | -0.13M | -0.01M | -0.08M | -0.03M | -0.08M | -0.04M | -0.03M | -0.16M | -0.01M | 0.10M | 0.03M | -0.02M | -0.02M | -0.02M | 0.20M | -0.16M | 0.11M | 0.02M | -0.12M | -0.01M | 1.10M | 30.08M | 7.63M | -7.14M | -3.82M | 2.22M | -0.80M | -1.42M |