|
Net Income
|
-0.02M | -0.02M | -16.18M | 0.06M | 0.08M | -4.06M | -3.37M | 11.58M | 13.69M | 0.03M | | -1.03M | -0.48M | -0.86M | -0.65M | 16.84M | 0.05M | |
|
Depreciation and Depletion
|
| | 0.01M | 0.01M | 0.01M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | | | | |
|
Share-based Compensation
|
| 8.62M | 0.55M | 4.07M | 2.72M | 3.35M | 2.05M | 2.53M | 1.51M | 1.85M | 1.17M | 1.01M | 1.31M | 1.23M | 0.75M | 0.96M | 0.96M | 1.18M |
|
Cash from Discontinued Operations
|
| | | -0.07M | -0.34M | 4.10M | 3.38M | 0.08M | 0.30M | -0.03M | 0.86M | 0.47M | 0.14M | -2.75M | 2.63M | 231.00 | | |
|
Gains from Sales and Divestitures
|
| | | | 3.35M | 6.70M | | 3.35M | 6.70M | 10.05M | 13.40M | 3.35M | 3.35M | 3.35M | 3.35M | | | |
|
Gains from Investment Securities
|
| | 0.63M | 0.82M | 9.29M | -0.06M | | 4.00M | 4.00M | 3.66M | 3.66M | 3.66M | 3.66M | 3.66M | | 3.66M | | |
|
Asset Writedowns and Impairment
|
| 0.03M | | 0.05M | 1.17M | 0.38M | 6.24M | 0.00M | 0.15M | | | 0.38M | | | | | | |
|
Non-cash Items
|
| 9.31M | -5.19M | 8.46M | 4.55M | 5.11M | 11.70M | -8.14M | 3.29M | 3.04M | 3.35M | -1.04M | 3.55M | 3.66M | 5.23M | 3.66M | 1.79M | 16.96M |
|
Cash from Operations
|
| -3.00M | -19.90M | -4.07M | -3.73M | -6.07M | -4.88M | -1.24M | -1.24M | -0.83M | -2.02M | -1.27M | -0.67M | 0.11M | -1.84M | -0.30M | -1.13M | -0.12M |
|
Amortization of Goodwill
|
12.14M | | | | | 3.18M | | | | | | | | | | | | |
|
Amortizatization of Intangibles
|
| 0.34M | 0.35M | 1.59M | 0.07M | 0.01M | 0.00M | 0.04M | 0.02M | 0.31M | 0.04M | 0.07M | 0.09M | 0.08M | 0.10M | 0.12M | 0.18M | 0.19M |
|
Depreciation & Amortization (CF)
|
12.14M | 0.04M | -6.68M | 1.14M | 1.37M | 0.57M | 6.44M | 0.04M | 0.16M | 0.80M | 0.12M | 0.42M | 0.00M | 0.00M | | | | |
|
Change in Receivables
|
| 0.31M | -0.45M | 0.21M | -0.22M | 0.01M | 0.05M | 0.04M | -0.01M | | -0.07M | -0.04M | 0.01M | | | | | |
|
Change in Inventory
|
| | | | | | | -0.03M | -0.01M | 0.05M | 0.03M | -0.04M | 0.00M | -0.03M | | | | |
|
Change in Account Payables
|
| | | | | | | | | | | | | | | 0.03M | -0.00M | 0.03M |
|
Change in Accured Expenses
|
| 0.53M | 0.12M | 0.95M | 0.89M | 0.38M | 0.52M | 0.44M | -0.04M | 0.36M | 0.36M | 0.32M | -0.00M | -0.01M | -0.02M | 0.12M | -0.67M | 0.04M |
|
Other Working Capital Changes
|
| -0.05M | -0.06M | -0.02M | 0.01M | -392.00 | -0.00M | -0.01M | 776.00 | 0.01M | 0.09M | 0.38M | -0.47M | -0.01M | | | | |
|
Capital Expenditures
|
| 0.00M | | 0.01M | 0.40M | | | | | | | | | | | | | |
|
Acquisitions
|
| | | 0.15M | | | | | | | | | | | | 2.00M | | |
|
Cash from Investing Activities
|
| -0.00M | | -0.16M | -0.68M | 0.27M | -0.11M | | | | | | | | | 2.00M | | |
|
Cash from Financing Activities
|
| 0.15M | 4.21M | 6.50M | 0.41M | 1.68M | 1.42M | 0.84M | 0.88M | 0.90M | 1.38M | 0.47M | 0.52M | 0.76M | 0.36M | 0.38M | -0.84M | |
|
Change in Cash
|
| -2.85M | 0.71M | 2.27M | -4.01M | -0.43M | -0.20M | -0.32M | -0.06M | 0.04M | 0.22M | -0.34M | -0.02M | 0.26M | -0.25M | 2.08M | -1.97M | -0.12M |
|
Beginning Cash Balance
|
| | | | | | -0.01M | | | | 0.09M | | | | | | | |
|
Free Cash Flow
|
| -3.00M | -19.90M | -4.08M | -4.13M | -6.07M | -4.88M | -1.24M | -1.24M | -0.83M | -2.02M | -1.27M | -0.67M | 0.11M | -1.84M | -0.30M | -1.13M | -0.12M |
|
Net Cash Flow
|
| -2.85M | -15.70M | 2.27M | -4.01M | -4.12M | -3.57M | -0.40M | -0.36M | 0.07M | -0.64M | -0.80M | -0.16M | 0.87M | -1.47M | 2.08M | -1.97M | -0.12M |