|
Net Income
|
| -0.75M | -1.03M | -1.24M | -2.05M | -1.57M | -1.81M | -1.34M | -1.63M | -1.37M | -1.75M | -1.64M | -1.90M | -2.10M | -2.10M | -2.55M | -2.10M | -2.06M | -2.35M |
|
Depreciation and Depletion
|
| 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.00M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M |
|
Share-based Compensation
|
| 0.00M | 808.00 | 0.12M | -0.05M | 0.15M | 0.00M | 0.00M | 0.10M | 0.12M | 0.11M | 0.10M | 0.07M | 0.05M | 0.04M | 0.05M | 0.10M | 0.17M | 0.44M |
|
Gains from Sales and Divestitures
|
0.00M | | | | | | | | | | | | | | | | | | |
|
Gains from Investment Securities
|
| | | | | 0.04M | 0.51M | | | 0.07M | 0.10M | 0.05M | 0.07M | 0.05M | 0.07M | 0.17M | 0.17M | 0.78M | 0.78M |
|
Cash from Operations
|
| -0.72M | -0.77M | -0.97M | -1.19M | -1.81M | -1.08M | -1.02M | -1.86M | -1.40M | -0.99M | -2.10M | -1.58M | -2.02M | -2.18M | -1.62M | -1.59M | -1.95M | -2.33M |
|
Amortizatization of Intangibles
|
| | | | | | | | | 0.02M | 0.01M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.03M |
|
Amortization of Deferred Charges
|
| | | | 0.12M | 0.06M | | | | | | 0.02M | | | | 0.11M | 0.11M | 0.11M | 0.26M |
|
Depreciation & Amortization (CF)
|
| 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.00M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M |
|
Change in Receivables
|
| | | | | -0.00M | | | | | | 0.01M | | | | | | -0.00M | |
|
Change in Inventory
|
| -0.03M | -0.02M | -0.02M | 173.00 | 0.00M | | -760.00 | -550.00 | | | -0.00M | -0.04M | 0.01M | 0.01M | -760.00 | -0.00M | -760.00 | 0.01M |
|
Change in Account Payables
|
0.34M | -0.08M | 0.17M | -0.03M | 0.30M | -0.16M | 0.34M | 0.25M | -0.39M | -0.18M | 0.63M | -0.67M | 0.03M | -0.05M | -0.12M | 0.13M | -0.09M | -0.04M | 0.03M |
|
Change in Accured Expenses
|
| 0.05M | 0.14M | 0.30M | 0.37M | -0.48M | 0.25M | -0.04M | -0.04M | 0.03M | -0.07M | -0.10M | 0.08M | -0.04M | -0.22M | 0.02M | 0.26M | 0.17M | -0.33M |
|
Other Working Capital Changes
|
| -0.01M | 0.08M | -0.06M | -0.07M | -0.03M | -0.13M | -0.11M | -0.12M | 0.05M | -0.20M | -0.14M | 0.05M | -0.04M | -0.17M | -0.03M | -0.12M | 0.10M | 0.02M |
|
Capital Expenditures
|
| | | | | 0.01M | | 0.00M | 0.01M | 0.00M | 0.00M | 0.01M | 0.05M | | | | | | |
|
Change in Intangibles
|
| | | | | | | | | 0.00M | -0.00M | 0.04M | 0.02M | 833.00 | 0.00M | 0.02M | 0.01M | 814.00 | 0.00M |
|
Cash from Investing Activities
|
| | | | | -0.01M | | -0.00M | -0.01M | -0.00M | -0.00M | -0.05M | -0.07M | -833.00 | -0.01M | -0.02M | -0.01M | -814.00 | -0.02M |
|
Other financing activities
|
47.66M | | | 0.37M | 0.01M | | | | | | | | | | | | | | |
|
Cash from Financing Activities
|
| | | 1.92M | 0.78M | 5.17M | -0.12M | -0.12M | 1.60M | 0.32M | 0.51M | 9.13M | 0.38M | 0.55M | 1.90M | 0.18M | 0.10M | 3.65M | 1.51M |
|
Change in Cash
|
| -0.72M | 0.36M | 0.96M | -0.41M | 3.35M | -1.20M | -1.15M | -0.27M | -1.08M | -0.48M | 6.98M | -1.27M | -1.47M | -0.29M | -1.46M | -1.50M | 1.69M | -0.84M |
|
Free Cash Flow
|
| -0.72M | -0.77M | -0.97M | -1.19M | -1.82M | -1.08M | -1.02M | -1.87M | -1.41M | -0.99M | -2.11M | -1.63M | -2.02M | -2.18M | -1.62M | -1.59M | -1.95M | -2.33M |
|
Net Cash Flow
|
| -0.72M | -0.77M | 0.96M | -0.41M | 3.35M | -1.20M | -1.15M | -0.27M | -1.08M | -0.48M | 6.98M | -1.27M | -1.47M | -0.29M | -1.46M | -1.50M | 1.69M | -0.84M |