|
Net Income
|
-4.64M | -4.18M | -3.49M | -2.99M | -2.35M | -2.12M | -2.10M | -2.33M | -2.51M | -2.30M | -2.36M | -2.49M | -2.18M | -2.03M | -1.92M | -1.86M | -1.64M | -1.45M | 5.32M | 9.11M | -4.97M | -0.57M | -1.59M | 4.31M | 0.26M | 6.90M | 5.50M | -2.34M | 11.86M | -8.42M | -2.28M | 8.40M | 7.13M | 7.77M | -1.80M | 2.81M | 10.86M | 5.67M | 5.29M | 9.55M | -8.70M | 19.10M | -1.71M | -13.32M | 24.45M | 4.56M | -16.66M | -0.87M |
|
Gains from Investment Securities
|
| | | | | | | | | | | | | | | | | | -0.01M | -0.02M | 0.01M | 0.02M | -0.02M | 0.01M | 0.04M | 0.01M | -0.04M | -0.01M | 0.11M | -0.10M | 0.00M | -175.01M | -109.99M | -0.01M | 0.00M | -10.00M | -115.00M | -75.00M | -79.96M | -89.95M | -84.95M | -144.56M | -10.83M | -132.00M | -14.81M | -121.99M | -74.97M | -55.00M |
|
Change in Interest Receivables
|
| | 0.01M | 0.01M | -0.00M | -0.00M | -0.01M | -0.01M | 0.02M | -0.01M | 0.00M | -0.01M | | | | -0.01M | 0.02M | 0.03M | 0.01M | -0.07M | | | | | 0.02M | | | | | | | | | | | | | | | | | | | | 0.02M | 0.02M | 0.01M | -0.01M |
|
Cash from Operations
|
37.25M | 43.29M | 42.10M | 44.75M | 26.20M | 20.57M | 7.56M | 23.06M | 12.99M | -6.35M | 19.00M | -2.24M | 27.65M | -8.91M | 0.82M | 4.79M | 7.62M | 8.69M | 8.86M | 8.15M | 1.16M | 1.83M | 4.48M | 5.84M | 8.53M | 10.86M | 2.68M | 1.73M | 1.99M | 1.91M | 1.82M | 5.54M | 2.43M | 1.83M | -0.05M | -21.47M | 0.37M | 2.71M | -0.02M | 4.27M | 0.20M | 7.09M | 13.89M | -9.97M | 22.97M | 13.21M | -7.06M | -10.38M |
|
Amortizatization of Intangibles
|
| | | | | | | | | | | | | | | | | | 0.06M | 0.24M | 0.32M | 0.45M | 0.24M | 0.57M | 0.53M | 0.51M | 0.51M | 0.37M | 0.31M | 0.16M | 0.04M | 0.03M | 0.02M | 0.01M | 0.01M | 0.01M | 0.07M | 0.23M | 0.76M | 1.14M | 1.62M | 1.70M | 1.74M | 1.78M | 1.69M | 1.68M | 1.67M | 1.28M |
|
Change in Account Payables
|
| | | | | | | | | | | | 20.00M | -19.91M | 0.04M | | 1.56M | -1.56M | 5.52M | | 34.73M | -32.04M | 2.22M | -4.91M | | | | | 2.10M | -1.54M | -0.56M | 0.12M | 1.11M | -0.99M | 12.70M | -12.25M | -0.61M | 1.25M | 3.59M | -4.92M | 0.70M | 0.81M | -1.45M | -0.07M | 66.00 | -66.00 | | 1.45M |
|
Change in Accured Expenses
|
-0.05M | -0.01M | 0.02M | 0.01M | 0.03M | 0.01M | -0.01M | 0.08M | -0.04M | -0.01M | -0.05M | 0.23M | 0.11M | -0.20M | 0.22M | 0.12M | -0.12M | 0.06M | -0.09M | 0.01M | 0.09M | -0.07M | 0.02M | -0.02M | 0.07M | 0.02M | -0.07M | -0.03M | 0.11M | -0.19M | -0.03M | 0.06M | 0.05M | -0.10M | 0.04M | -0.01M | 0.07M | 0.03M | -0.11M | 0.05M | 0.08M | -0.03M | -0.08M | 0.13M | -0.10M | -0.10M | -0.02M | 0.30M |
|
Cash from Financing Activities
|
-44.52M | -63.72M | -54.03M | -59.63M | -33.87M | -27.09M | -13.87M | -6.20M | -1.26M | -5.55M | -7.07M | -25.65M | -11.87M | -9.22M | -1.25M | -2.02M | -11.77M | -4.54M | -8.86M | -8.15M | -1.16M | -1.83M | -4.48M | -5.84M | -8.53M | -10.86M | -2.68M | -1.73M | -1.99M | -1.91M | -1.82M | -5.54M | -2.43M | -1.83M | 0.05M | 20.52M | -0.37M | -2.71M | 0.02M | -2.36M | 3.83M | -1.32M | -6.17M | -3.23M | -9.26M | -9.53M | -1.80M | -0.05M |
|
Change in Cash
|
-19.37M | -56.35M | -78.03M | -18.15M | -28.93M | -4.48M | 12.92M | 16.86M | 11.73M | -12.53M | 12.56M | -27.89M | 15.79M | -32.26M | -18.05M | 34.52M | -11.40M | 11.40M | | | | | | | | | | | | | | | | | | -0.96M | | | | 8.45M | 4.03M | 5.77M | 9.14M | -14.62M | 13.71M | 3.68M | -8.86M | -10.43M |
|
Free Cash Flow
|
37.25M | 43.29M | 42.10M | 44.75M | 26.20M | 20.57M | 7.56M | 23.06M | 12.99M | -6.35M | 19.00M | -2.24M | 27.65M | -8.91M | 0.82M | 4.79M | 7.62M | 8.69M | 8.86M | 8.15M | 1.16M | 1.83M | 4.48M | 5.84M | 8.53M | 10.86M | 2.68M | 1.73M | 1.99M | 1.91M | 1.82M | 5.54M | 2.43M | 1.83M | -0.05M | -21.47M | 0.37M | 2.71M | -0.02M | 4.27M | 0.20M | 7.09M | 13.89M | -9.97M | 22.97M | 13.21M | -7.06M | -10.38M |
|
Net Cash Flow
|
-7.27M | -20.43M | -11.93M | -14.88M | -7.67M | -6.52M | -6.31M | 16.86M | 11.73M | -11.90M | 11.93M | -27.89M | 15.79M | -18.12M | -0.43M | 2.77M | -4.15M | 4.15M | | | | | | | | | | | | | | | | | | -0.96M | | | | 1.92M | 4.03M | 5.77M | 7.72M | -13.20M | 13.71M | 3.68M | -8.86M | -10.43M |