|
Net Income
|
-0.01M | 0.03M | 0.04M | 11.46M | 8.03M | -1.76M | -10.36M | -5.68M | -1.60M | -0.08M | 0.25M | -0.29M | -0.15M | -0.12M | -0.14M | -0.08M | -0.02M | 1.17M | -0.29M | -0.22M | -0.39M | -0.25M | -0.29M |
|
Depreciation and Depletion
|
| | | | | | | | | | | 0.00M | 0.01M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 350.00 | 350.00 | 115.00 |
|
Share-based Compensation
|
| | | | 0.01M | | | | 0.05M | | | | | | | | | | | 0.06M | | | |
|
Gains from Investment Securities
|
| 0.02M | | -1.00 | | | | | | | | 0.03M | 0.01M | 0.01M | 0.01M | 0.04M | | | 1.58M | 0.02M | 0.01M | | -0.02M |
|
Non-cash Items
|
0.01M | -0.04M | -0.04M | -11.47M | -8.08M | 1.69M | 10.40M | 5.54M | 1.53M | -0.02M | -0.29M | 0.21M | 0.05M | 0.06M | 0.11M | 0.00M | -0.02M | -0.01M | -0.80M | | 0.36M | 0.22M | 0.25M |
|
Cash from Operations
|
0.00M | -0.01M | 332.00 | -0.01M | -0.04M | -0.07M | 0.04M | -0.14M | -0.07M | -0.10M | -0.03M | -0.08M | -0.11M | -0.08M | -0.02M | -0.07M | -0.05M | 1.16M | -1.24M | -0.05M | -0.04M | -0.03M | -0.04M |
|
Depreciation & Amortization (CF)
|
| | | | | | | | | | | 0.00M | 0.01M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 350.00 | 350.00 | 115.00 |
|
Change in Receivables
|
| | | | | | | | -0.01M | -0.00M | -0.00M | 68.00 | | | | | 0.01M | | | | | | |
|
Change in Accured Expenses
|
0.00M | -0.00M | 0.00M | 0.00M | -0.01M | -0.00M | 0.00M | 0.01M | 0.01M | -0.02M | -0.00M | 0.01M | 0.01M | -0.01M | 0.02M | -0.02M | -0.01M | -0.03M | 0.05M | 0.01M | 0.02M | 0.03M | 0.01M |
|
Sales of Property, Plant and Equipment
|
| | | | | | | | | | | | | | 0.02M | | | | | | 0.01M | | |
|
Divestments
|
0.04M | | 0.10M | 0.03M | | | | | 0.06M | 0.07M | 0.13M | 0.05M | 0.05M | 0.02M | 0.03M | | | | | | | | |
|
Cash from Investing Activities
|
0.04M | -0.02M | 0.10M | 0.03M | | | | | -0.01M | 0.07M | -0.09M | 0.01M | 0.04M | 0.04M | 0.04M | | | | 1.21M | 0.03M | 0.01M | | 0.00M |
|
Cash from Financing Activities
|
| | | | | | -0.02M | 0.01M | 0.03M | | | | | | | | 0.05M | 0.00M | 0.03M | | 0.03M | 0.03M | 0.04M |
|
Change in Cash
|
0.05M | -0.03M | 0.10M | -0.08M | -0.04M | -0.07M | 0.03M | 0.01M | -0.05M | -0.03M | -0.12M | -0.07M | -0.06M | -0.04M | 0.01M | -0.07M | 0.00M | -0.04M | -0.00M | -0.02M | -0.00M | -0.00M | 0.01M |
|
Free Cash Flow
|
0.00M | -0.01M | 332.00 | -0.01M | -0.04M | -0.07M | 0.04M | -0.14M | -0.07M | -0.10M | -0.03M | -0.08M | -0.11M | -0.08M | -0.02M | -0.07M | -0.05M | 1.16M | -1.24M | -0.05M | -0.04M | -0.03M | -0.04M |
|
Net Cash Flow
|
0.05M | -0.03M | 0.10M | 0.02M | -0.04M | -0.07M | 0.03M | -0.13M | -0.05M | -0.03M | -0.12M | -0.07M | -0.06M | -0.04M | 0.01M | -0.07M | 0.00M | 1.17M | -0.00M | -0.02M | -0.00M | -0.00M | 0.01M |