|
Net Income
|
-0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | | -0.01B | -0.01B | -0.01B | -0.02B | -0.01B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.02B | -0.01B | -0.03B | -0.08B | 0.06B | 0.03B | -0.03B | 0.04B | -0.00B | -0.01B | -0.01B | -0.01B | -0.01B | -0.01B | -0.00B | -0.00B | -0.02B | -0.00B | -0.01B | 0.01B | -0.00B | -0.02B | -0.00B | -0.00B |
|
Depreciation and Depletion
|
233.00 | 396.00 | 486.00 | 685.00 | 0.00B | 0.00B | | | 0.00B | 0.00B | | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | -0.00B | 0.00B | 0.00B | 0.00B | 0.00B | | | | | | | | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B |
|
Share-based Compensation
|
| | | | | | | | 0.00B | 0.00B | | 0.01B | 0.01B | 0.01B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | | 0.00B | 0.00B | | | | | | | | | | | | | | | | -1.00 | 0.00B | 0.00B | 0.00B | | 0.00B | |
|
Gains from Investment Securities
|
| 0.00B | | | | 0.00B | | | | | | -0.00B | 0.02B | | | 0.04B | 0.02B | 0.03B | -0.00B | 0.03B | 0.03B | | 2.00 | 0.03B | 0.03B | 0.03B | 0.00B | | 0.03B | 0.03B | 0.00B | | 0.00B | 0.00B | 0.00B | | | -0.01B | | 0.00B | | 729.00 | 0.00B | 0.00B | 0.00B |
|
Asset Writedowns and Impairment
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00B | | | | | | | | | | | |
|
Non-cash Items
|
| | | | | | | | | | | | 0.01B | | 0.02B | 0.04B | 0.01B | 0.00B | 0.07B | 0.07B | 0.14B | 2.52B | 0.01B | 17.16B | 0.06B | 0.03B | 0.01B | | 0.17B | 0.01B | | | | | | | | | | | | 729.00 | 729.00 | 206.00 | 206.00 |
|
Cash from Operations
|
-0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | | | -0.00B | -0.00B | | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | 0.00B | 0.00B | -0.00B | -0.00B | -0.00B | 0.00B | -0.00B | 0.00B | -0.00B | -0.01B | -0.00B | -0.00B | -0.00B | 0.00B |
|
Amortizatization of Intangibles
|
0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | | | 0.00B | 0.00B | | | | | | | | | | | | | | | | | | | | | | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | -0.00B | 0.00B | -0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B |
|
Depreciation & Amortization (CF)
|
233.00 | 396.00 | 486.00 | 685.00 | 0.00B | 0.00B | | | 0.00B | 0.00B | | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | | | | | | | | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B |
|
Change in Receivables
|
| | -0.00B | -0.00B | -0.00B | -0.00B | | | 0.00B | 0.00B | | -0.00B | | | | | | | | 583.00 | -498.00 | 82.00 | | | | | | | | | | | | 0.00B | -0.00B | 0.00B | -0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | -0.00B | 0.00B | -0.00B |
|
Change in Inventory
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00B | -0.00B | 0.00B | -0.00B | 0.00B | -0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | -0.00B |
|
Change in Account Payables
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.00B | | 0.00B | 0.00B | 0.00B | 0.00B | -0.00B | 0.00B | -0.00B | -0.00B | 0.00B | 0.00B | 0.00B | 0.00B |
|
Change in Accured Expenses
|
0.00B | -0.00B | 0.00B | 0.00B | 0.00B | 0.00B | | | 0.00B | 0.00B | | -0.00B | 0.00B | 0.00B | 0.00B | -0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | -0.00B | 0.00B | 0.00B | -0.00B | -0.00B | 0.00B | 0.00B | 0.00B | 0.00B | -0.00B | -0.00B | 0.00B | -0.00B | 0.00B | 0.00B | -0.00B | -0.00B | -0.00B | -0.00B | 0.00B | 0.00B | -0.00B | -0.00B | 0.00B |
|
Other Working Capital Changes
|
-400.00 | -0.00B | -0.00B | 0.00B | -0.00B | 0.00B | | | 0.00B | 0.00B | | 0.00B | -0.00B | | | 0.00B | -0.00B | -0.00B | -0.00B | 0.00B | -0.00B | -0.00B | -0.00B | -0.00B | | | 0.00B | -0.00B | | -0.00B | | 0.00B | -0.00B | -0.00B | -0.00B | 0.00B | 0.00B | -0.00B | -0.00B | -0.00B | 0.00B | -0.00B | 0.00B | -0.00B | 0.00B |
|
Capital Expenditures
|
-0.00B | -0.00B | -0.00B | 0.00B | 0.00B | 0.00B | | | -0.00B | 0.00B | | 0.00B | 0.00B | 0.00B | | | | 0.00B | 0.00B | | | | | | | | | | | | | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | | | 0.00B | | 0.00B | 0.00B |
|
Acquisitions
|
| | | | | | | | | | | 0.00B | | 0.00B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Investing Activities
|
-0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | | | -0.00B | -0.00B | | -0.00B | 0.00B | -0.00B | -0.00B | | | -0.00B | -0.00B | -0.00B | | | -2.00 | | | | | | | | | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | | | -0.01B | -0.01B | -0.00B | -0.00B |
|
Other financing activities
|
| | | | | | | | | | 0.03B | 0.00B | 0.05B | | 0.06B | 0.00B | -0.00B | | | | | | | | | | | 0.00B | 0.00B | 0.00B | 0.00B | | | -0.00B | 0.01B | | | | | | | | | 0.00B | |
|
Cash from Financing Activities
|
0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | | | 0.00B | 0.00B | | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.01B | -0.00B | 0.00B | 0.00B | 0.00B | 0.00B | -0.00B | 0.01B | -0.00B | 0.00B | 0.04B | -0.00B | -0.00B | 0.01B | -0.00B |
|
Change in Cash
|
0.00B | -0.00B | | 0.00B | -0.00B | -0.00B | | | 0.00B | -0.00B | | 0.00B | -0.00B | 0.00B | 0.00B | -0.00B | -0.00B | -0.00B | 0.00B | -0.00B | 0.00B | 989.00 | -0.00B | -270.00 | -200.00 | | 835.00 | -0.00B | 0.00B | -179.00 | 0.00B | -0.00B | -0.00B | 0.00B | -0.00B | -0.00B | 0.00B | 0.00B | 0.00B | -0.00B | 0.02B | -0.01B | -0.01B | 0.00B | -0.00B |
|
Beginning Cash Balance
|
| | 0.00B | | | | | | | | | | | | | 0.00B | 0.00B | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Free Cash Flow
|
-0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | | | -0.00B | -0.00B | | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | 0.00B | -0.00B | 0.00B | -0.00B | -0.01B | -0.00B | -0.00B | -0.00B | 0.00B |
|
Net Cash Flow
|
0.00B | -0.00B | | 0.00B | -0.00B | -0.00B | | | 0.00B | -0.00B | | 0.00B | -0.00B | 0.00B | 0.00B | -0.00B | -0.00B | -0.00B | 0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -270.00 | -200.00 | | 835.00 | -0.00B | 0.00B | -179.00 | 0.00B | -0.00B | -0.00B | 0.00B | -0.00B | -0.00B | 0.00B | 0.00B | 0.00B | -0.00B | 0.03B | -0.01B | -0.01B | 0.00B | -0.00B |