|
Net Income
|
| 0.47M | | | | 0.62M | -0.88M | | | | -0.79M | -0.82M | -1.34M | -7.11M | -2.68M | -1.11M | -0.81M | 10.47M | -0.92M | -1.48M | -0.92M | 7.68M | -4.92M | -0.22M | -6.67M | 26.11M | -1.13M | -1.30M | -0.95M | 5,560.35M | -1.10M | -1.07M | -0.73M | 6.65M | -0.59M | -0.69M | -1.00M | 6.03M | -2.50M | -3.97M | 0.51M |
|
Depreciation and Depletion
|
| 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | -0.00M | 0.00M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Share-based Compensation
|
| 0.00M | 0.01M | 0.00M | 0.01M | 0.01M | 0.35M | 0.18M | 0.15M | 0.12M | 0.11M | 0.06M | 0.50M | 0.22M | 1.33M | 0.11M | 0.11M | 0.20M | 0.07M | 0.07M | 0.18M | -0.19M | 0.11M | 0.10M | 0.10M | 0.08M | 0.09M | 0.22M | 0.12M | 353.71M | 0.07M | 0.07M | 0.04M | 292.83M | 0.11M | | 0.06M | 355.83M | | | |
|
Gains from Investment Securities
|
| | | -0.27M | 0.41M | -0.03M | 0.04M | -0.17M | 0.42M | 0.26M | | | | 0.34M | 0.12M | 0.12M | 0.12M | 1.56M | | 0.01M | 0.14M | 1.75M | 0.18M | 0.01M | 0.18M | 0.13M | 0.13M | 0.13M | 0.13M | 0.15M | 0.14M | 0.14M | 0.14M | 0.01M | 0.02M | 4.00 | | -0.01M | 0.05M | 0.00M | |
|
Non-cash Items
|
| | | | | | | | | 3.42M | | | | 1.22M | 0.49M | 0.38M | 269.01M | 0.18M | 0.18M | 0.12M | 0.05M | 0.28M | 0.20M | 0.19M | 0.10M | | 0.55M | 0.39M | 0.40M | | 0.26M | 0.20M | 0.16M | | | | | | | | |
|
Cash from Operations
|
| -0.16M | -0.23M | -0.27M | -0.25M | -0.30M | -0.41M | -0.51M | -0.48M | -0.78M | -0.87M | -1.00M | -0.80M | -0.88M | -0.94M | -0.79M | -1.11M | -1.03M | -0.90M | -0.48M | -0.69M | -1.32M | -0.95M | -1.92M | -0.63M | -0.86M | -1.74M | -2.00M | -1.96M | -1.33M | -1.20M | -1.23M | -0.68M | -0.49M | -0.58M | -0.55M | -0.84M | -0.55M | -1.34M | -3.38M | -1.97M |
|
Depreciation & Amortization (CF)
|
| 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | -0.00M | 0.00M | 0.00M | 0.00M | 0.00M | | | 0.00M | 0.00M | 0.00M | | 0.00M | | 0.00M | | | 0.00M | | | | | 0.00M | | | | | | | | 0.02M | 0.36M | 0.26M |
|
Change in Receivables
|
| 0.00M | 0.02M | -0.03M | 0.01M | -0.00M | -0.00M | -0.00M | 0.03M | -0.01M | 0.19M | -0.14M | | 0.03M | -0.03M | 0.17M | -0.06M | -0.06M | 0.02M | 0.12M | -0.15M | -0.08M | 0.00M | 0.01M | -0.01M | 0.17M | -0.07M | 0.13M | -0.04M | -0.22M | 0.05M | 0.01M | -0.04M | 0.29M | 0.04M | 0.13M | 0.09M | -0.48M | 0.23M | -0.24M | 0.14M |
|
Change in Inventory
|
| 0.01M | -0.01M | -0.03M | | -0.01M | -0.01M | 0.02M | 0.01M | -0.01M | | | 0.06M | 0.01M | 0.05M | -0.04M | 0.00M | -0.03M | -0.01M | 0.04M | -0.04M | 0.04M | 0.03M | 0.03M | -0.00M | -0.03M | 0.18M | 0.57M | 0.62M | 0.62M | 0.04M | 0.90M | 0.07M | -0.45M | -0.14M | -0.16M | -0.18M | -0.06M | -0.57M | 0.19M | 0.04M |
|
Change in Account Payables
|
| 0.01M | 0.06M | 0.18M | -0.07M | -0.36M | 0.04M | 0.10M | 0.13M | -0.09M | | | 0.00M | 0.21M | 0.04M | 0.11M | -0.16M | -0.06M | 0.10M | -0.09M | -0.05M | 0.06M | -0.04M | 0.08M | -0.12M | 0.02M | 0.09M | 0.00M | -0.13M | 0.03M | -0.02M | -0.01M | 0.03M | 0.08M | -0.10M | 0.06M | -0.07M | 0.02M | -0.02M | 0.12M | 0.22M |
|
Change in Accured Expenses
|
| 0.23M | -0.06M | 0.10M | 0.10M | 0.06M | 0.01M | 0.00M | | -0.01M | | | | | -0.13M | 0.20M | -0.24M | -0.01M | -0.15M | 0.06M | 0.07M | 0.23M | 0.39M | -0.73M | 0.05M | 0.03M | 0.02M | 0.06M | -0.16M | 0.15M | 0.04M | 0.04M | -0.02M | -0.08M | 0.02M | 0.03M | 0.00M | 0.19M | 0.59M | 0.07M | 0.03M |
|
Other Working Capital Changes
|
| -0.00M | 0.01M | 0.02M | -0.07M | -0.36M | 0.00M | 0.11M | 0.14M | -0.24M | | | -0.03M | -0.04M | -0.09M | 0.12M | 0.13M | 0.01M | -0.04M | 0.27M | -0.01M | -0.02M | 0.10M | 0.30M | -0.07M | -0.37M | 0.68M | 0.26M | 0.06M | -0.53M | 0.07M | -0.61M | -0.01M | -0.02M | 0.14M | -0.00M | -0.05M | 0.05M | 0.34M | -0.12M | 0.03M |
|
Capital Expenditures
|
| | | 0.00M | 0.00M | | | 0.00M | | | 0.00M | 0.00M | 0.00M | | | | | | | | | | 0.00M | | 0.00M | | | | 0.00M | -0.00M | 0.00M | | | | 0.00M | 0.00M | | | 0.01M | 0.00M | 0.03M |
|
Acquisitions
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.15M | | |
|
Cash from Investing Activities
|
| | | -0.00M | -0.00M | | | -0.00M | | | -0.00M | -0.00M | -0.00M | | | | | | | | | | -0.00M | | -0.00M | | | | -0.00M | 0.00M | -0.00M | | | | -0.00M | -0.00M | | | 0.14M | -0.00M | -0.03M |
|
Other financing activities
|
10.91M | 0.15M | | | 11.23M | 17.71M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Financing Activities
|
| 0.10M | 0.30M | 0.20M | 0.30M | 3.00M | 0.35M | 0.68M | 0.35M | 5.06M | | | 0.01M | 0.05M | 0.23M | 2.98M | 1.00M | 0.11M | | | 4.02M | 5.26M | 1.41M | -0.39M | 3.56M | | | | | | 0.01M | | 4.21M | | | | -0.03M | | 1.05M | 6.85M | 4.92M |
|
Exchange Rate Effect
|
| | | | | | | | | | | | | | | | | | | | | | -0.01M | -0.00M | | 0.00M | -0.01M | -0.04M | -0.01M | -0.02M | -0.01M | | -0.03M | -0.01M | -0.00M | -0.00M | -0.00M | -0.01M | -0.00M | -0.00M | -0.00M |
|
Change in Cash
|
| -0.06M | 0.07M | -0.07M | 0.05M | 2.71M | -0.06M | 0.16M | -0.13M | 4.28M | -0.87M | -0.98M | -0.79M | -0.83M | -0.71M | 2.19M | -0.11M | -0.92M | -0.90M | -0.24M | 3.33M | 4.00M | 0.45M | -2.31M | 2.93M | -0.86M | -1.75M | -2.05M | -1.97M | 0.74M | -1.20M | -1.23M | 3.50M | -0.50M | -0.58M | -0.53M | -0.86M | -0.55M | -0.15M | 3.46M | 2.92M |
|
Beginning Cash Balance
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.00M |
|
Free Cash Flow
|
| -0.16M | -0.23M | -0.27M | -0.25M | -0.30M | -0.41M | -0.52M | -0.48M | -0.78M | -0.87M | -1.01M | -0.80M | -0.88M | -0.94M | -0.79M | -1.11M | -1.03M | -0.90M | -0.48M | -0.69M | -1.32M | -0.96M | -1.92M | -0.64M | -0.86M | -1.74M | -2.00M | -1.97M | -1.33M | -1.20M | -1.23M | -0.68M | -0.49M | -0.58M | -0.56M | -0.84M | -0.55M | -1.35M | -3.39M | -2.00M |
|
Net Cash Flow
|
| -0.06M | 0.07M | -0.07M | 0.05M | 2.71M | -0.06M | 0.16M | -0.13M | 4.28M | -0.87M | -1.01M | -0.79M | -0.83M | -0.71M | 2.19M | -0.11M | -0.92M | -0.90M | -0.48M | 3.33M | 3.94M | 0.45M | -2.30M | 2.93M | -0.86M | -1.74M | -2.00M | -1.97M | -1.33M | -1.19M | -1.23M | 3.53M | -0.49M | -0.58M | -0.56M | -0.86M | -0.55M | -0.15M | 3.46M | 2.92M |