|
Net Income
|
-0.35M | -0.31M | -0.38M | 0.16M | -0.35M | -0.35M | -0.50M | -7.72M | -0.59M | -0.40M | -0.84M | -9.83M | -0.33M | -0.37M | -0.31M | -11.20M | -0.72M | | | | | | | |
|
Depreciation and Depletion
|
0.00M | -0.00M | | | 0.00M | 0.00M | 0.00M | 0.00M | | 0.00M | 0.00M | 0.00M | | 0.00M | 0.00M | 0.00M | 0.00M | | | | | | | |
|
Share-based Compensation
|
0.07M | 2.11M | 0.19M | -0.13M | 2.25M | | | | | | | | | | | | | | | | | | | |
|
Gains from Investment Securities
|
| | | | | | | | | | | | | | | | 0.08M | 0.22M | 0.03M | | | 0.13M | | |
|
Cash from Operations
|
-0.25M | -0.28M | -0.20M | -0.20M | -0.08M | -3.71M | -4.11M | -4.68M | -0.25M | -5.36M | -5.66M | -5.89M | -0.28M | -6.47M | -6.75M | -7.07M | -0.36M | | -0.54M | -0.52M | -0.51M | -0.33M | -0.40M | -0.48M |
|
Depreciation & Amortization (CF)
|
0.00M | -0.00M | | | 0.00M | 0.00M | 0.00M | 0.00M | | 0.00M | 0.00M | 0.00M | | 0.00M | 0.00M | 0.00M | 0.00M | | | | | | | |
|
Change in Accured Expenses
|
| | -0.06M | 0.01M | 0.07M | 0.08M | 0.08M | 0.11M | -0.02M | 0.09M | 0.07M | 0.08M | -0.01M | 0.07M | 0.06M | 0.11M | -0.03M | | -0.01M | -0.03M | 0.04M | -0.08M | -0.01M | 0.03M |
|
Other Working Capital Changes
|
| | 0.01M | -0.00M | -0.01M | 0.02M | 0.04M | 0.04M | -0.01M | 0.03M | 0.04M | 0.04M | -0.01M | 0.02M | 0.04M | 0.04M | -0.01M | | -401.00 | -0.01M | 0.03M | -0.01M | -0.02M | 0.04M |
|
Capital Expenditures
|
-0.00M | 0.00M | | | | 0.00M | 0.00M | 0.00M | | 0.00M | 0.00M | 0.00M | | 0.00M | 0.00M | 0.00M | 0.00M | | | | | | | |
|
Acquisitions
|
0.06M | -0.06M | | | | 0.06M | 0.06M | 0.06M | | 0.06M | 0.06M | 0.06M | | 0.06M | 0.06M | 0.06M | 0.06M | | | | | | | |
|
Change in Acquisitions & Divestments
|
| | | | | 5.33M | 5.33M | 5.33M | | 5.33M | 5.33M | 5.33M | | 5.33M | 5.33M | 5.33M | 5.33M | | | | | | | |
|
Cash from Investing Activities
|
-2.05M | -108.00 | 0.27M | 0.20M | -47.00 | -1.30M | -0.80M | -0.35M | 0.27M | -0.01M | -0.01M | -0.01M | -1.00 | -0.01M | -0.01M | -0.01M | -0.01M | | -1.10M | 0.19M | 0.60M | -0.77M | -0.18M | 1.05M |
|
Other financing activities
|
7.53M | 7.55M | 7.80M | | 7.66M | 0.45M | 0.45M | 0.45M | | 0.45M | 0.45M | 0.45M | | 0.45M | 0.45M | 0.45M | 0.45M | | | | | | | |
|
Cash from Financing Activities
|
1.09M | | | | | 5.05M | 5.05M | 5.05M | 0.03M | 7.55M | 7.55M | 7.55M | | 7.55M | 7.55M | 7.55M | 7.55M | | 1.74M | 0.32M | | 1.17M | 0.58M | |
|
Change in Cash
|
-1.21M | -0.28M | 0.07M | -0.00M | -0.08M | 0.03M | 0.13M | 0.01M | 0.05M | 2.11M | -0.30M | | -0.28M | 1.08M | 0.79M | 0.48M | -0.36M | | 0.10M | -0.01M | 0.09M | 0.10M | -0.03M | 0.57M |
|
Free Cash Flow
|
-0.25M | -0.28M | -0.20M | -0.20M | -0.08M | -3.71M | -4.12M | -4.68M | -0.25M | -5.37M | -5.66M | -5.89M | -0.28M | -6.47M | -6.75M | -7.07M | -0.36M | | -0.54M | -0.52M | -0.51M | -0.33M | -0.40M | -0.48M |
|
Net Cash Flow
|
-1.21M | -0.28M | 0.07M | -0.00M | -0.08M | 0.03M | 0.13M | 0.01M | 0.05M | 2.18M | 1.88M | 1.66M | -0.28M | 1.08M | 0.79M | 0.48M | 7.18M | | 0.10M | -0.01M | 0.09M | 0.07M | -0.00M | 0.57M |