|
Net Income
|
0.14M | 1.88M | -0.85M | 0.30M | -1.99M | -3.44M | -2.01M | -0.41M | -2.34M | -9.61M | -3.28M | -1.79M | -1.94M | -1.68M | -1.87M | -1.51M | -1.25M | -1.35M | -1.70M | -1.37M | -1.91M |
|
Depreciation and Depletion
|
| | 0.00M | 0.00M | 0.00M | 0.01M | 0.01M | 500.00 | -500.00 | 0.03M | 0.02M | -0.01M | 0.00M | 0.04M | 0.01M | 0.01M | 0.01M | -0.37M | 0.01M | 200.00 | 0.01M |
|
Share-based Compensation
|
| | 0.01M | 0.01M | 0.02M | 0.01M | 0.01M | 0.02M | 0.01M | 0.22M | 0.14M | 0.05M | 0.01M | -0.03M | 0.03M | 0.03M | 0.06M | -0.02M | 0.09M | | 0.36M |
|
Gains from Sales and Divestitures
|
| | | | | | | | | | | | | 0.12M | 0.05M | 0.10M | 0.58M | 0.19M | 0.05M | 1.45M | 0.58M |
|
Gains from Investment Securities
|
| | | | | | | | | 0.42M | 0.02M | 0.01M | 0.00M | 0.01M | 0.54M | 0.00M | 0.00M | -0.37M | 3.73M | 0.03M | 3.84M |
|
Asset Writedowns and Impairment
|
| | | | | | | | | | | | | | | | | | | | -0.02M |
|
Non-cash Items
|
| | | | | | | | | 135.16M | 0.09M | 0.09M | 0.09M | 0.14M | 0.12M | 0.09M | 0.20M | 0.05M | 0.04M | | |
|
Cash from Operations
|
| 1.27M | -2.06M | -1.43M | -0.39M | -3.23M | 0.35M | 0.25M | -0.97M | -4.98M | -1.60M | -1.15M | | 0.60M | -0.05M | -0.94M | 0.71M | -0.81M | -5.56M | -2.63M | -1.50M |
|
Amortizatization of Intangibles
|
| | | | | | | | | | 0.86M | | | | 0.04M | 0.11M | | | 0.22M | | |
|
Amortization of Deferred Charges
|
| | | | | | | | | | | | | | 0.04M | 0.11M | 0.07M | | | | |
|
Depreciation & Amortization (CF)
|
| 0.20M | 0.21M | 0.21M | 0.21M | 0.79M | 0.71M | 0.84M | 0.91M | 0.48M | 0.87M | 0.80M | 0.71M | -0.82M | 0.54M | 0.15M | 0.34M | -0.14M | 0.01M | | 0.06M |
|
Change in Receivables
|
| 2.89M | -0.01M | 0.44M | -0.92M | 3.76M | -2.93M | -0.19M | 0.15M | -0.61M | -0.08M | -1.04M | -0.28M | -0.87M | -1.14M | -0.09M | -0.40M | -0.69M | 0.80M | -0.04M | 0.49M |
|
Change in Accured Expenses
|
| 1.80M | -1.06M | -0.85M | 0.19M | -0.76M | -0.29M | -0.31M | 0.20M | 1.67M | 0.82M | -1.75M | 0.14M | 0.26M | 0.06M | -0.08M | 0.36M | 0.25M | -0.82M | -0.56M | -0.00M |
|
Other Working Capital Changes
|
| 0.83M | 0.83M | -0.54M | 0.16M | -0.33M | 1.03M | -0.72M | -0.43M | 0.58M | -0.15M | 0.15M | -0.19M | 0.20M | -0.74M | 0.18M | -0.12M | 0.18M | 0.79M | -1.38M | 0.63M |
|
Capital Expenditures
|
| | | | 0.01M | 0.03M | 0.02M | 0.00M | 0.00M | 0.01M | 0.00M | -0.00M | 0.01M | 0.01M | | | | | | | 0.00M |
|
Change in Intangibles
|
| | | | | | | | | | | | | | | | | | | | 0.68M |
|
Cash from Investing Activities
|
| -0.50M | | | -0.01M | -7.58M | -0.02M | -2.00M | -1.28M | 2.17M | -0.00M | 0.00M | -0.01M | -0.01M | | | | | | | -0.69M |
|
Cash from Financing Activities
|
| 0.46M | 3.67M | | | 11.44M | -0.54M | 1.55M | 5.04M | 0.01M | 0.53M | 1.01M | -0.05M | 0.56M | -0.88M | 0.66M | -0.72M | 0.80M | 12.36M | -0.36M | 0.58M |
|
Change in Cash
|
| 1.23M | 1.61M | -1.47M | -0.40M | 0.62M | -0.21M | -0.20M | 2.78M | -2.80M | -1.07M | -0.14M | -0.06M | 1.16M | -0.93M | -0.27M | -0.00M | -0.01M | 6.81M | -3.60M | -1.60M |
|
Free Cash Flow
|
| 1.27M | -2.06M | -1.43M | -0.40M | -3.26M | 0.33M | 0.25M | -0.98M | -5.00M | -1.61M | -1.15M | -0.01M | 0.59M | -0.05M | -0.94M | 0.71M | -0.81M | -5.56M | -2.63M | -1.50M |
|
Net Cash Flow
|
| 1.23M | 1.61M | -1.43M | -0.40M | 0.62M | -0.21M | -0.20M | 2.78M | -2.80M | -1.07M | -0.14M | -0.06M | 1.16M | -0.93M | -0.27M | -0.00M | -0.01M | 6.81M | -3.00M | -1.60M |