|
Net Income
|
0.32M | 0.26M | 0.39M | 0.58M | 1.45M | 2.24M | 2.84M | 3.44M | 4.20M | 4.49M | 4.23M | 4.42M | 5.21M | 5.48M | 5.59M |
|
Depreciation and Depletion
|
0.00M | 0.00M | 588.00 | | | 0.01M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M |
|
Share-based Compensation
|
0.07M | 0.07M | 0.03M | 0.04M | 0.03M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M |
|
Gains from Investment Securities
|
0.15M | | | | | 0.04M | 0.03M | 0.01M | 0.01M | | 645.00 | 647.00 | 650.00 | 650.00 | 650.00 |
|
Asset Writedowns and Impairment
|
| | | 0.04M | | 0.01M | 0.01M | 0.02M | | | | | | | |
|
Non-cash Items
|
| | | | | | | 0.01M | 0.01M | | | | | | |
|
Cash from Operations
|
0.22M | 0.38M | 0.53M | 0.79M | 1.28M | 2.12M | 3.05M | 3.46M | 4.36M | 4.43M | 4.22M | 4.60M | 5.17M | 5.40M | 4.93M |
|
Amortization of Deferred Charges
|
| 0.04M | 0.05M | 0.04M | | 0.04M | 0.10M | 0.13M | 0.10M | 0.09M | 0.10M | 0.09M | 0.11M | 0.09M | 0.09M |
|
Depreciation & Amortization (CF)
|
0.00M | 0.00M | 588.00 | | | 0.01M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M |
|
Change in Accured Expenses
|
0.01M | 0.00M | 0.01M | -0.01M | 0.11M | -0.06M | 0.01M | 0.06M | 0.02M | -0.03M | 0.02M | -0.01M | 0.14M | 0.01M | -0.06M |
|
Change in Taxes
|
0.02M | -0.01M | 0.10M | 0.10M | -0.37M | | | | | | | | | | |
|
Other Working Capital Changes
|
-0.01M | -0.01M | 0.00M | -217.00 | 0.01M | 0.01M | -0.01M | 0.01M | 0.01M | -0.00M | 0.01M | 443.00 | -0.01M | 0.00M | -705.00 |
|
Capital Expenditures
|
| 0.15M | | | 0.02M | 0.01M | 0.00M | 0.00M | 0.00M | | 0.01M | | 0.00M | 0.01M | 0.00M |
|
Sales of Property, Plant and Equipment
|
| | | | 0.15M | | | | | | | | | | |
|
Change in Acquisitions & Divestments
|
0.43M | | | | | | | | | | | | | | |
|
Cash from Investing Activities
|
-1.25M | -1.40M | -4.21M | -1.07M | -9.21M | -6.88M | -3.85M | -10.37M | -9.71M | 1.37M | -4.61M | -7.62M | -8.77M | 1.64M | 7.55M |
|
Other financing activities
|
0.10M | | 0.02M | | 0.03M | 0.17M | | 0.04M | 0.02M | | 0.03M | | 0.04M | 0.04M | 0.00M |
|
Cash from Financing Activities
|
0.70M | 0.86M | 3.70M | 1.07M | 6.96M | 4.82M | 0.79M | 6.95M | 5.57M | -6.03M | 0.73M | 2.70M | 3.56M | -5.45M | -13.97M |
|
Dividends Paid - Common
|
| | | 0.13M | 0.85M | 2.13M | 2.70M | 3.29M | 4.00M | 4.64M | 4.14M | 4.99M | 5.75M | 5.31M | 5.23M |
|
Change in Cash
|
-0.32M | -0.16M | 0.02M | 0.78M | -0.97M | 0.06M | -0.01M | 0.04M | 0.22M | -0.24M | 0.34M | -0.32M | -0.04M | 1.59M | -1.49M |
|
Beginning Cash Balance
|
0.71M | 0.39M | 0.22M | 0.24M | 1.02M | 0.05M | 0.11M | 0.10M | 0.14M | 0.36M | 0.12M | 0.46M | 0.14M | 0.10M | 1.69M |
|
Free Cash Flow
|
0.22M | 0.23M | 0.53M | 0.79M | 1.26M | 2.11M | 3.05M | 3.46M | 4.36M | 4.43M | 4.21M | 4.60M | 5.16M | 5.39M | 4.93M |
|
Net Cash Flow
|
-0.32M | -0.16M | 0.02M | 0.78M | -0.97M | 0.06M | -0.01M | 0.04M | 0.22M | -0.24M | 0.34M | -0.32M | -0.04M | 1.59M | -1.49M |