|
Net Income
|
-9.21M | -8.71M |
|
Depreciation and Depletion
|
0.02M | 0.01M |
|
Share-based Compensation
|
1.53M | 2.11M |
|
Gains from Investment Securities
|
0.18M | 0.16M |
|
Non-cash Items
|
0.12M | 0.14M |
|
Cash from Operations
|
-7.00M | -4.86M |
|
Depreciation & Amortization (CF)
|
0.02M | 0.01M |
|
Change in Inventory
|
0.02M | |
|
Change in Accured Expenses
|
0.11M | 0.70M |
|
Change in Taxes
|
0.00M | -0.01M |
|
Other Working Capital Changes
|
-0.06M | -0.06M |
|
Capital Expenditures
|
0.00M | |
|
Sales of Property, Plant and Equipment
|
| 0.07M |
|
Cash from Investing Activities
|
-0.00M | 0.07M |
|
Cash from Financing Activities
|
7.06M | 4.13M |
|
Dividends Paid - Common
|
| 0.80M |
|
Exchange Rate Effect
|
| -0.01M |
|
Change in Cash
|
0.06M | -0.67M |
|
Beginning Cash Balance
|
0.68M | 0.73M |
|
Free Cash Flow
|
-7.00M | -4.86M |
|
Net Cash Flow
|
0.06M | -0.67M |