|
Net Income (Quarter)
|
| -0.08M | -0.02M | -0.05M | -0.09M | -0.11M | -0.08M | -0.07M | -0.07M | -0.07M | -0.08M | -0.08M | -0.08M | -0.09M | -0.08M | -0.05M | -0.08M | -0.07M | -0.06M | -0.03M | -0.01M | 0.00M | 0.00M | 0.47M | -0.39M | -0.67M | -0.67M | -0.68M | -0.69M | -0.07M | -0.51M | -0.22M | -0.12M | -0.86M |
|
Depreciation and Depletion (Quarter)
|
| | | 472.00 | 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 | 0.01M | 0.01M | 0.00M | 0.00M | 0.01M | 0.12M | 0.07M | 0.05M | 0.08M | 0.08M | 0.08M | 0.08M | 0.08M | 0.08M | -0.14M |
|
Share-based Compensation (Quarter)
|
0.09M | 0.06M | | | | | | | | | | | | | | | | | | | | | | | | 0.49M | 0.49M | 0.49M | 0.43M | | | | | |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | 800.00 | | | 0.01M | | 0.49M | | | | 0.09M | -0.08M | | | | | |
|
Cash from Operations (Quarter)
|
-0.01M | -0.02M | -0.02M | -0.06M | -0.12M | -0.09M | -0.07M | -0.06M | -0.07M | -0.08M | -0.07M | -0.08M | -0.06M | -0.09M | -0.05M | -0.04M | -0.06M | -0.04M | -0.02M | -0.04M | -949.00 | -0.00M | 0.01M | -0.02M | -0.08M | -0.16M | -0.08M | -0.08M | -0.14M | -0.02M | 0.05M | -0.02M | 0.09M | -0.08M |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | 627.00 | 627.00 | 627.00 | 627.00 | 8.00 | 9.00 | 10.00 | 9.00 | 0.00M | 0.03M | 0.02M | -0.05M | | | | | | | | | | | | | | | |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | 472.00 | 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 | 0.01M | 0.01M | 0.00M | 0.00M | 0.01M | 0.12M | 0.07M | 0.05M | 0.08M | 0.08M | 0.01M | 0.08M | 0.08M | 0.08M | 0.01M |
|
Change in Receivables (Quarter)
|
| | | | | | | -0.00M | | | | | | | | | | | 0.01M | -0.00M | 0.01M | -0.01M | | 0.00M | 0.01M | 0.01M | 0.00M | 0.01M | 0.00M | 0.00M | 0.02M | 0.01M | -0.00M | 0.06M |
|
Change in Account Payables (Quarter)
|
| | | 0.00M | | | | | | | | | | | | 0.03M | 755.00 | | | -0.00M | -0.00M | | | | | -0.01M | -0.00M | -0.00M | -0.01M | -0.00M | -0.01M | -0.00M | | |
|
Change in Accured Expenses (Quarter)
|
0.00M | | | 0.00M | 0.00M | 447.00 | 491.00 | 0.00M | -0.01M | -991.00 | 0.00M | -0.00M | 0.02M | 0.01M | -0.01M | 0.01M | | | 0.01M | -0.02M | 0.00M | -0.00M | 0.01M | -22.00 | 0.02M | 0.01M | 0.06M | 0.02M | -0.03M | 0.05M | 0.03M | 0.09M | 0.04M | -0.12M |
|
Other Working Capital Changes (Quarter)
|
300.00 | | | | | -0.03M | 0.01M | | | | -0.00M | 0.00M | | | 0.01M | -0.00M | 0.01M | -0.01M | -0.00M | -0.00M | -0.00M | 0.02M | -939.00 | -0.00M | -0.00M | 0.02M | -0.02M | 0.01M | -0.05M | 0.01M | -0.03M | -0.00M | 0.13M | -0.13M |
|
Capital Expenditures (Quarter)
|
| | | 0.03M | 0.01M | 0.00M | 1.00 | 0.00M | | 0.01M | | | | | | 0.02M | | -0.02M | 0.02M | 0.01M | 0.01M | -0.01M | 0.00M | | | 0.00M | | | | 0.01M | 0.07M | | | |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | 0.00M | | | | | | | | | | |
|
Cash from Investing Activities (Quarter)
|
| | | 0.07M | -0.01M | -0.00M | 0.10M | -0.00M | | -0.01M | | 0.11M | | | -0.00M | -0.00M | | | -0.02M | -0.01M | -0.01M | 0.01M | -0.00M | 0.00M | -0.00M | -0.00M | | | | -0.01M | -0.07M | | | |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | 1.96M | | 0.02M | | | -0.00M | | | | |
|
Cash from Financing Activities (Quarter)
|
0.26M | -100.00 | -0.03M | | | | | | | | | | | 0.01M | | | | -207.00 | -207.00 | -20.00 | -207.00 | -0.01M | -0.00M | 0.01M | 0.07M | 0.17M | 0.08M | 0.08M | 0.18M | 0.01M | 0.02M | -0.00M | -0.05M | 0.11M |
|
Change in Cash (Quarter)
|
0.25M | -0.02M | -0.05M | 0.02M | -0.13M | -0.09M | 0.03M | -0.06M | -0.07M | -0.08M | -0.07M | 0.03M | -0.04M | -0.07M | -0.05M | -0.04M | -0.06M | -0.04M | -0.03M | -0.05M | -0.01M | 0.00M | 0.01M | -0.00M | -0.01M | 0.01M | -0.01M | -983.00 | 0.04M | -0.02M | 0.00M | -0.02M | 0.04M | -0.05M |
|
Beginning Cash Balance (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | 0.01M | 0.12M | 0.04M | 0.06M | 0.48M | 0.03M | 331.00 | | | |
|
Free Cash Flow (Quarter)
|
-0.01M | -0.02M | -0.02M | -0.08M | -0.13M | -0.09M | -0.07M | -0.06M | -0.07M | -0.08M | -0.07M | -0.08M | -0.06M | -0.09M | -0.05M | -0.06M | -0.06M | -0.02M | -0.03M | -0.05M | -0.01M | 0.01M | 0.01M | -0.02M | -0.08M | -0.16M | -0.08M | -0.08M | -0.14M | -0.03M | -0.02M | -0.02M | 0.09M | -0.08M |
|
Net Cash Flow (Quarter)
|
0.25M | -0.02M | -0.05M | 0.02M | -0.13M | -0.09M | 0.03M | -0.06M | -0.07M | -0.08M | -0.07M | 0.03M | -0.06M | -0.07M | -0.05M | -0.04M | -0.06M | -0.04M | -0.03M | -0.05M | -0.01M | 0.00M | 0.01M | -0.00M | -0.01M | 0.01M | -0.01M | -983.00 | 0.05M | -0.02M | 0.00M | -0.02M | 0.04M | 0.03M |