|
Net Income
|
-0.55M | -0.42M | -0.67M | -1.21M | -2.64M | -2.64M | -4.47M | -5.04M | -4.64M | -4.64M | -4.49M | -4.33M | -4.71M | -6.20M | -4.77M | -4.40M | -4.78M | -5.05M | -5.83M | -12.93M | | | |
|
Depreciation and Depletion
|
| | | | | | | | | | 0.00M | 0.01M | 0.01M | 0.16M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.02M | 0.02M |
|
Share-based Compensation
|
0.14M | 0.14M | 0.14M | 0.15M | 0.59M | 0.32M | 0.35M | 0.27M | 0.12M | 0.13M | 0.10M | 0.10M | 0.12M | 0.12M | 0.13M | 0.12M | 0.05M | 0.03M | 0.15M | 7.91M | 2.04M | 4.21M | 4.53M |
|
Gains from Investment Securities
|
0.19M | 0.09M | | 0.93M | 0.07M | 0.07M | 0.18M | 0.03M | | | | | 0.05M | 0.09M | 0.09M | | 0.02M | 0.19M | 0.31M | | 21.33M | 25.76M | 27.23M |
|
Non-cash Items
|
| | | | | | | 2.00M | | | | 0.30M | | | | | | | | 31.10M | | | |
|
Cash from Operations
|
-0.26M | -0.00M | 0.08M | -0.95M | -3.93M | -4.25M | -2.02M | -4.10M | -3.93M | -4.36M | -5.50M | -3.56M | -5.97M | -4.57M | -4.11M | -3.44M | -3.87M | -5.05M | -4.88M | -5.35M | -4.10M | -5.57M | -10.59M |
|
Depreciation & Amortization (CF)
|
| | | | | | | | | | 0.00M | 0.01M | 0.01M | 0.16M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.02M | 0.02M |
|
Change in Receivables
|
| | | | 0.33M | 0.25M | -0.37M | -0.11M | -0.06M | -0.04M | 0.01M | 0.03M | 0.02M | 0.02M | -0.08M | | | | | | | | |
|
Change in Account Payables
|
-0.26M | 0.04M | 1.26M | -1.29M | -1.01M | 0.17M | -0.33M | 0.54M | -0.28M | 0.05M | -0.08M | 0.37M | -0.19M | -0.20M | -0.02M | -0.09M | 0.48M | 0.40M | 0.45M | -1.06M | 0.68M | 0.91M | -1.98M |
|
Change in Accured Expenses
|
0.13M | 0.08M | -1.38M | 0.09M | -0.01M | 0.25M | 1.03M | 0.81M | 0.86M | 0.03M | -1.34M | 0.13M | -0.84M | 0.27M | 0.03M | 0.40M | 0.25M | -0.47M | 0.13M | 0.52M | 0.83M | -0.58M | 0.72M |
|
Other Working Capital Changes
|
0.04M | 0.04M | 0.45M | 0.37M | -1.07M | -1.11M | -0.14M | | -0.34M | -0.35M | -0.31M | -0.34M | 0.76M | -0.38M | -0.17M | -0.10M | 0.03M | 0.03M | 0.03M | 0.52M | 0.21M | -0.14M | -0.33M |
|
Capital Expenditures
|
| | | | | | | | | | 0.20M | | | | | | | | | | 0.01M | | |
|
Cash from Investing Activities
|
| | | | | | | | | -0.04M | -20.93M | 4.96M | -5.84M | 2.55M | 17.06M | -2.12M | -3.31M | 2.54M | 2.53M | -38.76M | 21.05M | 9.84M | -28.75M |
|
Other financing activities
|
| | | | | | | | | | | | | | | | -0.03M | | | | | | |
|
Cash from Financing Activities
|
0.25M | -0.00M | -0.07M | 14.88M | -0.41M | 41.47M | 0.03M | | -0.20M | | | | 8.58M | -0.04M | 70.00 | -0.14M | 0.37M | 3.24M | 0.18M | 99.68M | | 0.03M | -0.13M |
|
Change in Cash
|
-0.01M | -0.01M | 0.01M | 13.94M | -4.34M | 37.23M | -1.99M | -4.10M | -4.14M | -4.40M | -26.43M | 1.41M | -3.23M | -2.05M | 12.96M | -5.70M | -6.81M | 0.73M | -2.17M | 55.58M | 16.95M | 4.30M | -39.47M |
|
Beginning Cash Balance
|
0.02M | 0.01M | 0.01M | 0.02M | 13.95M | 9.61M | 46.84M | 44.85M | 40.75M | 36.61M | 32.21M | 5.78M | 7.19M | 3.96M | 1.91M | 14.86M | 9.17M | 2.35M | 3.09M | 0.91M | 56.49M | 73.44M | 77.74M |
|
Free Cash Flow
|
-0.26M | -0.00M | 0.08M | -0.95M | -3.93M | -4.25M | -2.02M | -4.10M | -3.93M | -4.36M | -5.70M | -3.56M | -5.97M | -4.57M | -4.11M | -3.44M | -3.87M | -5.05M | -4.88M | -5.35M | -4.12M | -5.57M | -10.59M |
|
Net Cash Flow
|
-0.01M | -0.01M | 0.01M | 13.94M | -4.34M | 37.23M | -1.99M | -4.10M | -4.14M | -4.40M | -26.43M | 1.41M | -3.23M | -2.05M | 12.96M | -5.70M | -6.81M | 0.73M | -2.17M | 55.58M | 16.95M | 4.30M | -39.47M |