|
Net Income
|
0.06M | -0.01M | -0.05M | -0.06M | 83.00 | -0.05M | 0.07M | -0.01M | 0.04M | 0.07M | -0.01M | 0.01M | -0.00M | 0.08M | 0.02M | -0.33M | -0.05M | -0.02M | 0.09M | -0.41M | 0.14M | -0.06M | -0.11M | -0.00M | 0.12M | 0.24M | -0.02M | 0.03M | -0.06M | -0.03M | 0.10M | 0.13M | -0.12M | -1.10M | -0.84M | -1.14M | -1.17M | -1.38M |
|
Depreciation and Depletion
|
| | | | | | | | | | | | | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | -0.01M | 0.01M | 0.01M | | | | | |
|
Share-based Compensation
|
| | | | | 0.00M | | | | | | | | | | | | | 0.01M | 0.34M | 0.01M | | | | | | | 0.04M | | | | | | | | 0.31M | 0.11M | 0.36M |
|
Gains from Investment Securities
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.01M | | | | | | | | |
|
Cash from Operations
|
| -0.08M | 0.00M | 0.00M | 0.05M | -0.08M | 0.01M | 0.09M | 0.05M | 0.06M | -0.03M | -0.00M | 0.03M | 0.06M | 0.03M | 0.00M | -0.03M | -0.09M | -0.01M | 0.13M | -0.00M | -0.03M | 0.07M | 0.01M | -0.13M | 0.18M | -0.28M | 0.00M | -0.28M | -0.47M | 0.37M | -0.52M | -0.31M | -0.47M | -0.42M | -0.32M | -0.70M | -0.00M |
|
Amortizatization of Intangibles
|
| | | | | | | | | | | | | | | | | | | | | | | | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | | | | | | | 0.01M | 0.03M | 0.02M |
|
Depreciation & Amortization (CF)
|
| 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.24M | 0.14M | 0.08M | 0.19M | 0.25M | 0.11M | 0.07M | 0.06M |
|
Change in Receivables
|
| -0.01M | -195.00 | -0.00M | -0.00M | 0.00M | 570.00 | -200.00 | 539.00 | 0.00M | -0.00M | | | | | -0.00M | -0.06M | 0.06M | -0.01M | -0.01M | 0.01M | | -0.00M | -0.03M | 0.03M | | | | 0.00M | 0.49M | -0.42M | -0.04M | 0.02M | 0.05M | 0.10M | 0.05M | 0.03M | -0.23M |
|
Change in Inventory
|
| | | | | | | | | | | | | | | | -0.02M | | -500.00 | 285.00 | -0.01M | | -250.00 | -0.00M | -0.14M | 0.32M | -0.47M | -0.05M | 0.14M | 0.01M | -0.21M | -0.01M | -0.44M | | | | | |
|
Change in Account Payables
|
| -0.00M | -0.09M | 0.04M | 0.02M | -0.01M | -0.05M | 0.05M | -0.01M | 0.03M | | | | | | | | | | | | | | | | | | | | | 0.02M | -0.13M | 0.18M | -0.09M | 0.11M | 0.05M | 0.13M | 0.51M |
|
Change in Accured Expenses
|
| -0.05M | 0.02M | 0.01M | 0.02M | -0.03M | -0.00M | 0.03M | 0.02M | -0.04M | 545.00 | 0.02M | -0.01M | 0.04M | -0.04M | 0.34M | -0.00M | -0.23M | -0.03M | -0.01M | -0.03M | 0.01M | -0.03M | 0.03M | -0.05M | 0.02M | 0.05M | 0.05M | -0.06M | 0.48M | 0.36M | 0.04M | 0.17M | 0.20M | 0.17M | 0.46M | 0.39M | 0.41M |
|
Other Working Capital Changes
|
| | | | | | | 0.05M | | | -0.01M | -0.04M | 0.06M | -0.02M | 0.01M | -0.01M | 0.10M | 0.08M | -0.01M | 0.15M | -0.06M | 0.01M | 0.22M | 0.03M | -0.10M | -0.09M | -0.09M | -0.11M | -0.14M | 0.27M | -0.06M | 0.04M | 0.02M | 0.00M | 0.07M | -0.13M | -0.01M | 0.06M |
|
Capital Expenditures
|
| | | | | | | | | | | | | | | 0.01M | | | | | | | 0.01M | | | | | | | | | 0.01M | 0.02M | 0.01M | 0.00M | | | |
|
Change in Intangibles
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.40M | | | | -0.00M | | | |
|
Cash from Investing Activities
|
| | 0.02M | -468.00 | | | | | | | | | | | | -0.01M | | | | | | | -0.01M | | | | | | | | 0.15M | -0.13M | -0.30M | 0.36M | -303.00 | | | -1.77M |
|
Cash from Financing Activities
|
| 0.04M | -0.04M | -0.00M | 0.00M | -0.00M | -0.00M | -0.00M | -0.00M | -0.00M | -0.00M | -0.00M | -0.00M | -0.02M | | -715.00 | 0.05M | -0.00M | -0.00M | -0.00M | -0.00M | -0.00M | -0.00M | -0.01M | 0.04M | 0.04M | 0.09M | 0.02M | -0.01M | 1.32M | -0.55M | 1.09M | 0.55M | 0.19M | 0.30M | 0.34M | 0.61M | 1.79M |
|
Change in Cash
|
| -0.08M | -0.01M | 0.00M | 0.05M | -0.09M | 0.01M | 0.09M | 0.05M | 0.06M | -0.03M | -0.00M | 0.03M | 0.04M | 0.03M | -0.01M | 0.02M | -0.09M | -0.01M | 0.13M | -0.00M | -0.04M | 0.06M | 0.00M | -0.09M | 0.22M | -0.19M | 0.02M | -0.29M | 0.29M | -0.03M | 0.44M | -0.05M | 0.08M | -0.12M | 0.02M | -0.10M | 0.02M |
|
Free Cash Flow
|
| -0.08M | 0.00M | 0.00M | 0.05M | -0.08M | 0.01M | 0.09M | 0.05M | 0.06M | -0.03M | -0.00M | 0.03M | 0.06M | 0.03M | -0.01M | -0.03M | -0.09M | -0.01M | 0.13M | -0.00M | -0.03M | 0.06M | 0.01M | -0.13M | 0.18M | -0.28M | 0.00M | -0.28M | -0.47M | 0.37M | -0.52M | -0.33M | -0.48M | -0.43M | -0.32M | -0.70M | -0.00M |
|
Net Cash Flow
|
| -0.04M | -0.01M | 0.00M | 0.05M | -0.09M | 0.01M | 0.09M | 0.05M | 0.06M | -0.03M | -0.00M | 0.03M | 0.04M | 0.03M | -0.01M | 0.02M | -0.09M | -0.01M | 0.13M | -0.00M | -0.04M | 0.06M | 0.00M | -0.09M | 0.22M | -0.19M | 0.02M | -0.29M | 0.85M | -0.03M | 0.44M | -0.05M | 0.08M | -0.12M | 0.02M | -0.10M | 0.02M |