|
Net Income
|
0.03M | -0.21M | -0.14M | -0.11M | -0.12M | -0.10M | -0.03M | -0.03M | -0.03M | -2.31M | -0.02M | -0.35M | -0.01M | | | | | | | | -0.04M | -0.14M | -0.04M | | -0.02M | -0.00M | -0.02M | |
|
Depreciation and Depletion
|
| | 0.08M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.10M | 0.01M | 0.00M | 0.00M | | | | | | | | | | | | | | | |
|
Gains from Sales and Divestitures
|
| | | | | | | | | -0.03M | | | | | | | | | | | | | | | | | | |
|
Gains from Investment Securities
|
| | | | | | | | | | 0.03M | 0.03M | 0.03M | | | | | | | | | | | | | | | |
|
Asset Writedowns and Impairment
|
| | | | | | | | | | | | | | | 0.00M | 0.02M | | 0.05M | | | | | | | | | |
|
Cash from Operations
|
| | -0.07M | 0.00M | -0.01M | -0.01M | -0.02M | -0.83M | -0.85M | -0.86M | 0.01M | -0.86M | -0.93M | 0.10M | | -0.04M | -0.06M | 0.04M | 0.01M | | -25.00 | -0.00M | -0.15M | -0.02M | -0.02M | -0.00M | -0.03M | -0.02M |
|
Amortization
|
0.14M | 0.09M | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Depreciation & Amortization (CF)
|
| | 0.08M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.10M | 0.01M | 0.00M | 0.00M | | | | | | | | | | | | | | | |
|
Change in Account Payables
|
| | | | | | | | | | | | | | | | | | | -0.01M | | | | | | | | |
|
Change in Accured Expenses
|
0.42M | 0.54M | 1.15M | 1.26M | 1.36M | 0.08M | 1.45M | 1.30M | 1.31M | 1.32M | 0.03M | 1.37M | -1.31M | 0.12M | | -0.02M | 0.00M | 0.02M | 76.00 | 0.00M | 0.02M | 0.11M | 0.00M | -0.01M | 0.01M | 667.00 | -0.01M | -0.02M |
|
Other Working Capital Changes
|
| | | | | | 488.00 | -813.00 | -325.00 | | 0.00M | | | 0.07M | -0.04M | | | | | | | | | | | | | |
|
Capital Expenditures
|
| | -0.02M | | | 0.02M | -0.02M | 0.02M | 0.02M | 0.02M | 0.02M | -0.02M | 0.02M | | | | 0.05M | 0.01M | 0.01M | | | | | | | | | |
|
Cash from Investing Activities
|
| | -0.02M | | | 0.02M | -0.02M | -0.02M | -0.02M | -0.02M | -0.02M | -0.02M | -0.02M | -0.40M | | | -0.05M | -0.01M | -0.01M | | -0.04M | | | | | | | |
|
Other financing activities
|
0.02M | 0.02M | -0.21M | -0.21M | 0.18M | 4.43M | 4.43M | | | 1.36M | 1.36M | | | | | | | | -0.01M | -0.00M | | | 0.00M | | | | | |
|
Cash from Financing Activities
|
| | 0.77M | -0.00M | 0.01M | 0.01M | 0.02M | 0.83M | 0.85M | 0.86M | 0.05M | 0.86M | 0.93M | 0.31M | | 0.04M | 0.11M | -0.03M | | 0.01M | 0.04M | | 0.16M | 0.02M | 0.02M | 0.01M | 0.03M | 0.02M |
|
Change in Cash
|
| | -30.00 | -49.00 | 99.00 | -171.00 | 112.00 | -0.02M | -0.02M | -0.02M | 0.06M | -0.02M | -0.02M | 0.02M | | -95.00 | 39.00 | -261.00 | | 0.01M | -0.00M | -0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M |
|
Beginning Cash Balance
|
| | -1.11M | | | 1.11M | -1.11M | 1.11M | 1.11M | 1.11M | 1.11M | -1.11M | 1.11M | | | | | | | | | | | | | | | |
|
Free Cash Flow
|
| | -0.05M | 0.00M | -0.01M | -0.03M | -0.00M | -0.85M | -0.86M | -0.87M | -0.01M | -0.84M | -0.94M | 0.10M | | -0.04M | -0.11M | 0.03M | 1.00 | | -25.00 | -0.00M | -0.15M | -0.02M | -0.02M | -0.00M | -0.03M | -0.02M |
|
Net Cash Flow
|
| | 0.69M | -49.00 | 99.00 | 0.02M | -0.02M | -0.02M | -0.02M | -0.02M | 0.04M | -0.02M | -0.02M | 0.02M | | -95.00 | 39.00 | -261.00 | 1.00 | 0.01M | -0.00M | -0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M |