|
Net Income
|
-0.07M | -0.06M | -0.07M | -0.13M | -0.11M | -0.10M | -0.11M | -0.15M | -0.14M | -0.14M | -0.14M | -0.19M | -0.15M | -0.15M | -0.22M | -0.20M | -0.09M | -0.09M | -0.09M | -0.30M | -0.05M | -0.05M | -0.09M | -0.12M | -0.09M | -0.09M | -0.09M | -0.07M | -0.07M | -0.08M | -0.09M | -0.07M | -0.09M | -0.10M | -1.15M | 2.58M | -0.11M | -0.32M | -0.61M | 1.58M | -0.32M | -0.26M | -0.18M | -0.02M | -0.33M | -0.30M | -0.46M | 0.11M | -0.98M | -1.10M | -0.90M | -2.22M | -1.46M | -1.44M | -1.71M | -3.18M | -2.62M | -0.59M | -1.88M | -18.18M | -2.40M | -2.65M | -1.63M | -4.55M | -1.09M | -2.12M | -1.18M |
|
Depreciation and Depletion
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.80M | 0.91M | | | 0.75M | 0.66M | | | 0.26M | 0.12M |
|
Share-based Compensation
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.02M | | 0.05M | 0.00M | 0.12M | 0.07M | 0.07M | | 0.13M | 0.07M | 0.07M | 0.07M | 0.07M | 0.07M | 0.08M | 0.08M | 0.06M | 0.07M | 0.07M | 0.07M | 0.41M | 0.13M | | 0.03M | 0.57M | 0.30M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M |
|
Gains from Investment Securities
|
| | | | | | | | | | -0.01M | 0.01M | | | | | | | | | | | | | | | | | | | | | | | | | | | | 8.16M | | 8.36M | | 0.28M | 0.29M | 0.29M | 0.29M | | 0.29M | 0.13M | 0.89M | 0.89M | 0.78M | 0.78M | 0.90M | 1.38M | -0.33M | 0.05M | | | 0.02M | | | -0.00M | 0.02M | -0.01M | |
|
Non-cash Items
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00M | 1.66M | | 0.06M | 0.06M | 0.11M | 0.11M | | 0.12M | 0.01M | 0.77M | 0.77M | 0.78M | 0.77M | 0.90M | | 1.14M | 1.25M | 1.25M | 1.66M | 1.14M | 0.01M | 0.05M | 0.01M | 0.02M | 0.02M | 0.02M |
|
Cash from Operations
|
-0.00M | 0.03M | -0.06M | -0.01M | 0.02M | -0.08M | -0.05M | -0.02M | -0.01M | -0.03M | -0.02M | 778.00 | -0.05M | -0.03M | -0.05M | -0.04M | -0.03M | -0.04M | -0.03M | -0.02M | -0.02M | -0.03M | -0.03M | -0.05M | -0.05M | -0.05M | -0.05M | -0.05M | -0.01M | -0.03M | -0.07M | -0.05M | -0.02M | -0.33M | -0.42M | 0.71M | -0.03M | 0.11M | -0.02M | 0.16M | -0.11M | -0.08M | | 0.43M | -0.05M | -0.04M | -0.44M | 0.20M | -0.94M | -0.34M | -0.32M | -1.91M | -0.59M | 0.11M | -0.55M | -0.89M | 0.57M | 1.28M | 0.11M | 0.08M | -0.42M | -0.79M | -0.38M | -1.01M | -0.16M | -1.02M | -0.12M |
|
Amortizatization of Intangibles
|
| | | | | | | | 0.07M | 0.07M | 0.07M | 0.07M | 0.07M | 0.07M | 0.07M | 0.07M | | | | | | | | | | | | | | | | | | | | | | | 0.03M | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Amortization of Deferred Charges
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.24M | 1.03M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Depreciation & Amortization (CF)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.07M | 0.11M | | 0.09M | 0.48M | -0.10M | 0.24M | 0.19M | | 0.42M | 0.21M | 0.21M | 0.20M | 0.24M | 0.15M | 0.22M | 0.37M | 1.15M | 1.90M | 1.44M | 1.87M | 1.65M | 1.70M | 1.70M | 1.81M | 1.52M | 0.94M | 0.96M | 0.77M | 0.48M | 0.26M | 0.12M | 0.12M |
|
Change in Receivables
|
| | | | | | | | | | | | | | | | | | | | 0.03M | | | | | | | | | | | | | | -0.20M | 0.34M | | 0.11M | 0.09M | -0.16M | 0.07M | 0.03M | | -0.03M | -0.09M | -0.04M | 0.07M | -0.06M | -0.01M | 0.04M | -0.02M | 0.30M | 0.50M | -0.79M | 0.27M | -0.01M | 0.54M | 0.25M | 0.43M | -1.80M | -0.26M | -0.09M | -0.03M | 0.01M | 0.03M | -0.05M | -0.03M |
|
Change in Account Payables
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.22M | | 0.38M | -0.05M | 0.04M | -0.01M | 0.08M | | 0.05M | -0.15M | 0.33M | -0.31M | -0.10M | -0.07M | 0.03M | 0.18M | -0.01M | 0.09M | 0.11M | -0.35M | 0.15M | 1.48M | -0.30M | 0.56M | 0.99M | 0.18M | 0.52M | 0.15M | -0.16M | 0.32M | 0.02M | |
|
Change in Accured Expenses
|
0.07M | 0.09M | 0.01M | 0.07M | 0.04M | 0.02M | 0.06M | 0.02M | 0.06M | 0.04M | 0.05M | 0.11M | 0.03M | 0.05M | 0.09M | 0.06M | 0.06M | 0.05M | 0.06M | 0.05M | 0.05M | 0.04M | 0.06M | 0.06M | 0.05M | 0.04M | 0.03M | 0.03M | 0.07M | 0.04M | 0.01M | 0.04M | 0.06M | 0.79M | -0.98M | 0.63M | 0.09M | -0.08M | -0.08M | 0.08M | -0.00M | -0.00M | | -0.00M | 0.24M | -0.25M | 0.10M | -0.07M | -0.05M | 0.06M | -0.02M | 0.32M | -0.05M | -0.35M | 0.05M | 0.14M | 0.30M | 0.00M | 0.12M | 0.43M | 0.22M | 0.12M | 0.37M | 0.33M | 0.18M | 0.75M | 0.68M |
|
Other Working Capital Changes
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.01M | -0.02M | 0.01M | -0.19M | -0.14M | 0.30M | 991.00 | -0.01M | | 0.10M | 219.00 | 0.02M | -0.11M | -0.01M | 0.00M | -0.01M | 0.01M | 0.72M | 0.67M | 0.55M | 0.13M | -0.50M | 0.21M | -0.69M | 0.07M | -0.60M | -0.57M | -0.14M | 0.10M | 0.11M | 0.07M | 0.10M | 0.05M |
|
Capital Expenditures
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00M | | | | | | | | | | | | | | | | | 3.59M | | | 0.70M | 0.79M | 0.94M | 0.21M | 0.08M | -0.00M | | | | | | | |
|
Change in Intangibles
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.03M | | | | 16.00M | | | | | 0.94M | 0.21M | | | | | | | | | |
|
Acquisitions
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.09M | 0.04M | -0.04M | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Investing Activities
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.05M | 0.20M | | 0.04M | 0.04M | -0.05M | | | | | | | | -0.03M | | | -6.07M | -19.59M | | | -0.70M | -0.79M | -0.94M | -1.06M | -0.08M | -483.00 | | | | | | | |
|
Other financing activities
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.06M | | | 0.07M | 0.07M | 0.07M | 0.07M | 0.07M | 0.07M | 0.07M | 0.07M | 0.07M | 0.08M | 0.08M | 0.06M | 0.07M | 0.07M | 0.07M | 0.41M | 0.13M | -0.11M | -0.05M | | | | | | | | |
|
Cash from Financing Activities
|
0.00M | -0.03M | 0.06M | 0.01M | | | 0.01M | 0.03M | 0.01M | 0.05M | 533.00 | -533.00 | 0.05M | 0.03M | 0.07M | 0.03M | 0.03M | 0.05M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.05M | 0.05M | 0.05M | 0.05M | 0.05M | 0.01M | 0.03M | 0.07M | 0.05M | 0.02M | -0.78M | 0.24M | 0.58M | 0.03M | -0.03M | 0.03M | -0.00M | 0.04M | 0.09M | | 0.02M | -0.02M | 0.06M | 4.23M | -0.48M | -0.49M | 16.00 | 5.50M | 23.81M | 0.76M | -0.06M | -0.07M | -0.18M | -0.00M | -0.15M | -0.07M | 0.01M | 0.25M | 0.50M | 0.36M | 1.00M | 0.16M | 0.99M | 0.12M |
|
Change in Cash
|
| | | | | | -0.04M | 0.00M | -0.00M | 0.02M | -0.02M | 245.00 | -676.00 | -169.00 | 0.02M | -0.02M | -0.01M | 0.01M | -0.01M | 192.00 | 0.01M | -0.00M | -0.00M | -0.00M | 154.00 | 178.00 | 796.00 | 0.00M | 0.00M | -0.00M | 0.00M | -529.00 | 261.00 | -1.20M | -0.13M | 1.33M | -227.00 | 0.12M | 0.05M | 0.15M | -0.07M | 0.01M | | 0.45M | -0.07M | -0.10M | 3.79M | -0.30M | -1.43M | -0.34M | -0.89M | 2.31M | 0.17M | -0.02M | -1.32M | -1.86M | -0.37M | 0.07M | -0.05M | 0.09M | -0.18M | 0.05M | -0.01M | -0.01M | 0.00M | -0.03M | 878.00 |
|
Beginning Cash Balance
|
670.00 | 670.00 | 670.00 | 555.00 | 0.02M | 0.04M | 0.04M | 553.00 | 0.00M | 859.00 | 0.02M | 600.00 | 845.00 | 0.00M | | 0.02M | 0.01M | 0.00M | 0.01M | 0.00M | 0.00M | 0.01M | 0.01M | 0.00M | | -24.00 | 332.00 | 0.00M | 0.00M | 0.00M | | 0.00M | 0.00M | 1.21M | 0.38M | -1.11M | 580.00 | 0.04M | 0.04M | -0.03M | 0.11M | 0.04M | 0.06M | 0.06M | 0.51M | 0.43M | 0.33M | 4.12M | 3.82M | 2.39M | 2.05M | 1.16M | 3.47M | 3.64M | 3.62M | 2.30M | 0.43M | 0.06M | 0.13M | 0.09M | 0.18M | 0.00M | 0.05M | 0.04M | 0.03M | 0.03M | 0.00M |
|
Free Cash Flow
|
-0.00M | 0.03M | -0.06M | -0.01M | 0.02M | -0.08M | -0.05M | -0.02M | -0.01M | -0.03M | -0.02M | 778.00 | -0.05M | -0.03M | -0.05M | -0.04M | -0.03M | -0.04M | -0.03M | -0.02M | -0.02M | -0.03M | -0.03M | -0.05M | -0.05M | -0.05M | -0.05M | -0.05M | -0.01M | -0.03M | -0.07M | -0.05M | -0.02M | -0.33M | -0.42M | 0.71M | -0.03M | 0.11M | -0.02M | 0.16M | -0.11M | -0.08M | | 0.43M | -0.05M | -0.04M | -0.44M | 0.20M | -0.94M | -0.34M | -0.32M | -5.50M | -0.59M | 0.11M | -1.25M | -1.68M | -0.37M | 1.07M | 0.03M | 0.09M | -0.42M | -0.79M | -0.38M | -1.01M | -0.16M | -1.02M | -0.12M |
|
Net Cash Flow
|
161.00 | -129.00 | -583.00 | 436.00 | 0.02M | -0.08M | -0.04M | 0.00M | -0.00M | 0.02M | -0.02M | 245.00 | -676.00 | -169.00 | 0.02M | -0.02M | -0.01M | 0.01M | -0.01M | 192.00 | 0.01M | -0.00M | -0.00M | -0.00M | 154.00 | 178.00 | 796.00 | 0.00M | 0.00M | -0.00M | 0.00M | -529.00 | 261.00 | -1.11M | -0.13M | 1.49M | -227.00 | 0.12M | 0.05M | 0.11M | -0.07M | 0.01M | | 0.45M | -0.07M | 0.02M | 3.79M | -0.30M | -1.43M | -0.34M | -0.89M | 2.31M | 0.17M | 0.06M | -1.32M | -1.86M | -0.37M | 0.07M | -0.05M | 0.09M | -0.18M | -0.28M | -0.01M | -0.01M | 0.00M | -0.03M | 878.00 |