|
Net Income
|
| | | | -1.33M | -1.12M | -0.91M | -0.62M | -0.75M | -0.42M | -0.76M | -1.57M | -1.75M | -1.31M | -0.94M |
|
Share-based Compensation
|
0.61M | -0.00M | 185.00 | -0.06M | 175.00 | 175.00 | | | | | | | 0.14M | | |
|
Gains from Investment Securities
|
-0.10M | 0.02M | -0.07M | -0.03M | -0.02M | 900.00 | 930.00 | | | | | | | | |
|
Cash from Operations
|
-0.33M | 0.06M | -1.20M | -0.55M | -0.70M | -1.21M | -0.02M | -0.36M | -0.16M | -0.03M | -0.94M | -1.16M | -1.24M | -0.43M | -0.17M |
|
Amortizatization of Intangibles
|
0.01M | 0.01M | 0.01M | 0.03M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M |
|
Amortization of Deferred Charges
|
| | | | | | | | | | | 0.35M | 0.21M | 0.37M | 0.43M |
|
Depreciation & Amortization (CF)
|
0.03M | 0.06M | 0.07M | -0.06M | 0.04M | 0.04M | 0.04M | 0.03M | 0.02M | 0.02M | 0.01M | 0.03M | 0.06M | 0.05M | 0.03M |
|
Change in Receivables
|
0.12M | 0.01M | 0.04M | -0.05M | 0.05M | -0.03M | -0.06M | -0.02M | -0.03M | -0.03M | 0.00M | 0.02M | 0.02M | 0.16M | -0.04M |
|
Change in Account Payables
|
-0.01M | 0.19M | 0.52M | -0.11M | 0.51M | -0.21M | 0.74M | 0.11M | 0.51M | 0.29M | -0.25M | 0.23M | 0.27M | 0.65M | 0.22M |
|
Other Working Capital Changes
|
0.00M | 0.03M | 0.80M | -0.56M | -0.11M | -0.03M | -0.04M | -0.01M | -0.02M | -0.04M | 0.04M | 0.05M | -0.03M | 0.05M | -0.05M |
|
Capital Expenditures
|
0.01M | 0.08M | 0.11M | 1.48M | 0.87M | 0.30M | 0.08M | 0.20M | | | | | 0.19M | 0.00M | -0.00M |
|
Cash from Investing Activities
|
-0.01M | -0.08M | -0.11M | -1.48M | -0.87M | -0.30M | -0.08M | -0.20M | 0.07M | | | -0.00M | -0.19M | -0.00M | 0.00M |
|
Other financing activities
|
0.02M | 1.03M | 0.02M | 494.00 | | | | 0.04M | | | | | | | |
|
Cash from Financing Activities
|
0.55M | 6.51M | -0.05M | -0.03M | -0.04M | | 0.69M | -0.13M | 0.04M | | 1.36M | 2.25M | 0.60M | | 2.00M |
|
Change in Cash
|
0.21M | 6.49M | -1.36M | -2.07M | -1.61M | -1.52M | 0.59M | -0.68M | -0.05M | -0.03M | 0.42M | 1.09M | -0.82M | -0.44M | 1.84M |
|
Beginning Cash Balance
|
| | | -0.00M | | | | | | | | | | | |
|
Free Cash Flow
|
-0.34M | -0.02M | -1.31M | -2.03M | -1.57M | -1.52M | -0.10M | -0.56M | -0.16M | -0.03M | -0.94M | -1.16M | -1.42M | -0.44M | -0.16M |
|
Net Cash Flow
|
0.21M | 6.49M | -1.36M | -2.07M | -1.61M | -1.52M | 0.59M | -0.68M | -0.05M | -0.03M | 0.42M | 1.09M | -0.82M | -0.44M | 1.84M |