|
Net Income
|
0.05M | 0.29M | 0.29M | -1.18M | -1.49M | -0.08M | -0.36M | -0.07M | 0.48M | -0.45M | -0.25M | 0.01M | -0.07M | -0.45M |
|
Depreciation and Depletion
|
0.03M | | | 0.01M | | 0.01M | 0.01M | 0.01M | 0.01M | 0.00M | | | | |
|
Share-based Compensation
|
| | | 0.89M | 0.05M | 0.12M | -0.17M | | | | | | | 0.05M |
|
Gains from Investment Securities
|
-0.02M | | | | | | | | | | | | | |
|
Asset Writedowns and Impairment
|
0.03M | | | | | | | | | | | | | |
|
Cash from Operations
|
0.03M | | -0.23M | -0.34M | 0.01M | 0.09M | -0.30M | -0.07M | 0.14M | -0.13M | -0.15M | 0.08M | 0.20M | -0.54M |
|
Depreciation & Amortization (CF)
|
0.03M | | | 0.01M | | 0.01M | 0.01M | 0.01M | 0.01M | 0.00M | | | | |
|
Change in Receivables
|
-0.02M | | | | -0.06M | 0.07M | -0.15M | | | -0.32M | | | | |
|
Change in Account Payables
|
282.00 | | | | | | | | | | | | | |
|
Change in Accured Expenses
|
0.03M | | -0.02M | -0.03M | 0.00M | 0.02M | 0.04M | -0.02M | 0.05M | -0.05M | 0.07M | 0.07M | 0.16M | -0.16M |
|
Other Working Capital Changes
|
| | | | | | | | | | | 0.02M | -719.00 | -0.01M |
|
Capital Expenditures
|
0.05M | | | | | | | | | | | | | |
|
Cash from Investing Activities
|
-0.05M | | | | | | | | | | | | | |
|
Cash from Financing Activities
|
0.03M | | 0.05M | -0.00M | 0.01M | -0.01M | 0.22M | 0.03M | | | 0.14M | 0.06M | | 0.26M |
|
Change in Cash
|
0.00M | | -0.18M | -0.34M | 0.03M | 0.08M | -0.09M | -0.05M | 0.11M | -0.11M | -0.02M | 0.14M | 0.20M | -0.28M |
|
Free Cash Flow
|
-0.02M | | -0.23M | -0.34M | 0.01M | 0.09M | -0.30M | -0.07M | 0.14M | -0.13M | -0.15M | 0.08M | 0.20M | -0.54M |
|
Net Cash Flow
|
0.00M | | -0.18M | -0.34M | 0.03M | 0.08M | -0.09M | -0.05M | 0.14M | -0.13M | -0.02M | 0.14M | 0.20M | -0.28M |