|
Net Income
|
-4.92M | 0.01M | -0.05M | -0.10M | -0.13M | -0.16M | -0.17M | -0.17M | -0.17M | -0.18M | -0.18M | -0.29M | -0.26M | -0.17M | -0.45M | -0.21M | -0.18M | -0.07M | -0.04M | -0.35M | -0.12M | -0.27M | -0.09M | -0.48M | 0.11M | -0.16M | 0.25M | -0.11M | -0.03M | 0.06M | 0.04M | -0.21M | -0.09M | 0.03M | -0.02M | -0.10M | -0.19M | -0.16M | 0.04M | -0.41M | -0.48M | -0.52M | -0.45M | -0.88M | -1.01M | -0.72M | -0.69M | -5.21M | -1.47M | -0.99M | -0.68M | -0.76M | -0.80M | -0.01M | -0.72M | -1.48M | -0.97M | -0.04M |
|
Depreciation and Depletion
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.00M | 0.00M | 0.00M | 0.00M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M |
|
Share-based Compensation
|
| | | 0.06M | 0.10M | 0.11M | 0.11M | 0.11M | 0.11M | 0.10M | 0.17M | 0.14M | 0.17M | 0.17M | 0.15M | 0.13M | 0.13M | 0.16M | 0.15M | 0.15M | 0.14M | 0.11M | 0.08M | 0.08M | 0.07M | 0.07M | 0.06M | 0.03M | 0.01M | | | | | | | | | | | | 0.00M | 0.01M | 0.01M | 0.26M | 0.19M | 0.01M | 0.01M | | 0.72M | 0.24M | 0.15M | | | | | | | 2.03M |
|
Gains from Investment Securities
|
| | | | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.02M | 0.01M | 0.01M | | | | 10.07M | | | | 10.51M | | | | 7.85M | | | | 4.75M | | | | 4.68M | | | | | 0.45M | | | | | | | | 0.02M | | | | | | | 21.10M | | | | 20.00M | | |
|
Cash from Restructuring
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.03M |
|
Non-cash Items
|
| | | | | | | | | | | | | | | | | | | | | | | 0.26M | | | | 0.01M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Operations
|
0.04M | 0.01M | 0.04M | -0.02M | 0.01M | -0.03M | 0.01M | -0.01M | -0.02M | -0.03M | 0.32M | -0.30M | -0.00M | 0.01M | -0.04M | -153.00 | 0.01M | 0.13M | 0.08M | 0.08M | -0.28M | 0.01M | 0.32M | -0.12M | 0.03M | -0.33M | 0.29M | -0.21M | 0.20M | 0.13M | -0.09M | -0.06M | 0.03M | 0.06M | -0.03M | -0.06M | -0.13M | 0.09M | -0.55M | -0.63M | -0.27M | -0.47M | -0.06M | -0.40M | -0.40M | -0.48M | -0.42M | -0.41M | -0.10M | -0.23M | -0.20M | -0.11M | -0.25M | -0.45M | -2.80M | 1.85M | -0.86M | -0.65M |
|
Amortizatization of Intangibles
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.01M | 0.01M | 0.01M | 0.01M | 0.08M | 0.02M | 0.03M | 0.00M | 0.04M | 0.01M | 0.02M | 0.00M | 0.03M | 0.03M | 0.01M | 0.02M | 0.03M | 0.11M | 0.15M |
|
Depreciation & Amortization (CF)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.00M | 0.00M | 0.00M | 0.00M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M |
|
Change in Receivables
|
| | | | | | | | | | | | | | | | | | | | | | | | -0.01M | 0.01M | | 0.09M | -0.01M | -0.09M | 0.13M | -0.13M | 0.12M | -0.13M | 0.29M | -0.28M | 0.26M | -0.27M | -0.02M | 0.17M | -0.02M | -0.12M | -0.03M | | | | | | 0.00M | | 0.41M | -0.40M | -0.00M | -0.00M | 0.09M | -0.09M | | |
|
Change in Accured Expenses
|
-0.20M | -0.01M | 0.01M | 0.02M | 0.04M | 0.02M | 0.07M | 0.06M | 0.06M | 0.05M | 0.07M | 0.11M | 0.21M | 0.05M | 0.20M | 0.10M | -0.01M | 0.15M | -0.09M | 0.20M | -0.16M | 0.11M | 0.29M | 0.25M | -0.17M | -0.22M | -0.05M | -0.01M | 0.18M | -0.02M | 0.05M | 0.01M | 0.22M | -0.11M | 0.32M | -0.28M | 0.29M | -0.03M | -0.54M | -0.06M | -0.10M | -0.08M | 0.25M | 0.11M | 0.14M | 0.12M | 0.08M | 0.28M | 0.23M | 0.25M | 0.20M | 0.23M | 0.20M | 0.14M | -2.08M | 2.33M | -0.11M | 0.37M |
|
Other Working Capital Changes
|
0.04M | | | | -0.00M | 0.01M | -313.00 | -0.01M | -0.01M | -0.00M | 0.27M | -0.24M | 0.11M | 0.03M | -0.06M | 0.03M | -0.06M | 0.10M | -0.06M | -0.08M | 0.13M | -0.06M | -0.04M | -0.03M | -0.01M | 0.02M | -0.03M | 0.04M | -0.01M | -0.01M | 0.04M | -0.01M | -0.01M | -0.01M | 0.04M | 0.00M | 0.03M | 0.02M | -0.13M | -0.03M | 0.10M | 0.01M | 0.14M | -0.03M | 0.00M | -0.01M | 0.01M | 0.01M | -0.00M | -0.01M | -0.01M | 0.01M | 0.07M | -0.05M | 0.01M | -0.02M | 0.01M | -0.01M |
|
Capital Expenditures
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.04M | 0.10M | 0.18M | 0.32M | 0.76M | 0.93M | 0.04M | -0.01M | -0.05M | 0.04M | 0.06M | 0.03M | -0.09M | 1.76M | -1.75M | 1.29M | 1.88M | | |
|
Cash from Investing Activities
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.45M | | 0.15M | -0.02M | -0.10M | -0.18M | -0.32M | -0.82M | -0.95M | -0.04M | 0.01M | 0.05M | -0.04M | 0.12M | -0.03M | 0.09M | -1.76M | 1.75M | -0.66M | -2.51M | | |
|
Other financing activities
|
5.58M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 9.18M | | | 9.58M | 10.06M | | | | 11.53M | | | | | | |
|
Cash from Financing Activities
|
0.04M | | | | | | | | | | | | | | 0.01M | 0.02M | | | | | | | | | | | | | | | | | | | | 1.23M | | | 1.23M | -0.01M | | | 0.04M | 0.33M | 1.36M | 0.50M | 0.32M | 0.36M | 0.13M | 0.14M | 2.08M | 0.12M | 1.96M | 0.85M | 0.92M | -0.61M | 1.00M | |
|
Change in Cash
|
0.09M | 0.01M | 0.04M | -0.02M | 0.01M | -0.03M | 0.01M | -0.01M | -0.02M | -0.03M | 0.32M | -0.30M | -0.00M | 0.01M | -0.03M | 0.02M | 0.01M | 0.13M | 0.08M | 0.08M | -0.28M | 0.01M | 0.32M | -0.12M | 0.03M | -0.33M | 0.29M | -0.21M | 0.20M | 0.13M | -0.09M | -0.06M | 0.03M | 0.06M | -0.03M | 1.18M | -0.58M | 0.09M | 0.82M | -0.67M | -0.37M | 0.51M | -0.34M | -0.89M | 0.01M | -0.02M | -0.09M | 0.01M | -0.01M | 0.04M | 1.86M | 0.10M | -0.05M | 1.87M | -2.26M | -1.27M | 0.14M | 0.17M |
|
Free Cash Flow
|
0.04M | 0.01M | 0.04M | -0.02M | 0.01M | -0.03M | 0.01M | -0.01M | -0.02M | -0.03M | 0.32M | -0.30M | -0.00M | 0.01M | -0.04M | -153.00 | 0.01M | 0.13M | 0.08M | 0.08M | -0.28M | 0.01M | 0.32M | -0.12M | 0.03M | -0.33M | 0.29M | -0.21M | 0.20M | 0.13M | -0.09M | -0.06M | 0.03M | 0.06M | -0.03M | -0.06M | -0.13M | 0.09M | -0.55M | -0.67M | -0.37M | -0.65M | -0.38M | -1.16M | -1.33M | -0.51M | -0.41M | -0.36M | -0.14M | -0.28M | -0.23M | -0.02M | -2.01M | 1.30M | -4.09M | -0.03M | -0.86M | -0.65M |
|
Net Cash Flow
|
0.09M | 0.01M | 0.04M | -0.02M | 0.01M | -0.03M | 0.01M | -0.01M | -0.02M | -0.03M | 0.32M | -0.30M | -0.00M | 0.01M | -0.03M | 0.02M | 0.01M | 0.13M | 0.08M | 0.08M | -0.28M | 0.01M | 0.32M | -0.12M | 0.03M | -0.33M | 0.29M | -0.21M | 0.20M | 0.13M | -0.09M | -0.06M | 0.03M | 0.06M | -0.03M | 1.18M | -0.58M | 0.09M | 0.82M | -0.67M | -0.37M | -0.65M | -0.34M | -0.89M | 0.01M | -0.02M | -0.09M | 0.01M | -0.01M | 0.04M | 1.86M | 0.10M | -0.05M | 2.15M | -2.55M | -1.27M | 0.14M | -0.65M |