|
Net Income
|
-0.06M | 0.16M | 0.01M | 0.02M | 0.02M | 0.01M | -0.20M | -0.16M | 0.03M | 0.08M | -0.15M | -0.21M | 0.14M | -0.12M | -0.03M | -0.04M | 0.07M | 0.01M | -0.41M | -0.16M | -0.09M | -0.05M | -0.25M | -0.09M | -0.08M | -0.06M | -0.08M | -0.10M | -0.11M | -0.08M | -0.09M | -0.10M | -0.10M | -0.07M | -0.07M | 0.28M | 0.94M | 0.27M | 0.19M | 0.16M | 0.46M | 0.49M | 0.71M | 3.17M | 2.20M | -1.11M | 1.27M |
|
Depreciation and Depletion
|
| | | | | | | | | | | | | | | | | | | | 72.00 | 72.00 | 322.00 | 72.00 | 84.00 | | 84.00 | 84.00 | | | | | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.00M | 0.01M |
|
Share-based Compensation
|
| | | | | | | | | | | | | | | | | | | | | | | 0.04M | 0.04M | 0.04M | -0.06M | | | | | | | | | | | | | | | | | | | | |
|
Gains from Investment Securities
|
| | | | | | | | | | | | | | | | | | | | 0.01M | 0.02M | -0.01M | 0.00M | | 0.00M | | | | | | | | | | | -0.02M | -0.03M | 0.04M | 0.23M | -0.03M | -0.03M | 0.14M | | | | |
|
Non-cash Items
|
| | | | | | | | | | | | | | | | | | | | 0.02M | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Operations
|
| -0.13M | 0.33M | -0.36M | 0.20M | -0.17M | 0.24M | -0.17M | -0.06M | 0.07M | 0.14M | -0.22M | -0.01M | -0.19M | 0.36M | -0.14M | -0.11M | -0.04M | 0.12M | -0.07M | -0.15M | -0.19M | 0.04M | -0.01M | -0.06M | -0.13M | -0.06M | -0.14M | -0.10M | -0.09M | -0.05M | -0.15M | -0.09M | -0.09M | -0.04M | | 1.89M | 0.83M | 0.72M | -1.23M | 0.20M | 0.85M | 0.45M | 2.58M | 3.89M | 0.37M | -0.42M |
|
Amortization
|
| | | -419.00 | -969.00 | | | -149.00 | -424.00 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Depreciation & Amortization (CF)
|
| | | | | | | | | | | | | | | | | | | | 72.00 | 72.00 | 322.00 | 72.00 | 84.00 | | 84.00 | 84.00 | | | | | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.00M | 0.01M |
|
Change in Receivables
|
| | | | | | | | | | | | | | | | | | | | | | | -0.04M | -0.00M | 0.01M | -0.01M | -0.00M | 291.00 | 0.00M | 0.00M | -0.01M | -0.00M | 0.00M | 0.01M | 0.28M | 0.14M | -0.30M | -0.06M | 0.11M | 0.48M | -0.44M | 0.10M | 1.37M | -1.04M | 0.05M | 1.69M |
|
Change in Account Payables
|
| | | | | | | | | | | | | | | | | | | | | | | -0.03M | 0.03M | -0.01M | -0.01M | -0.03M | -0.04M | -0.00M | 0.06M | -0.04M | -0.00M | 0.01M | -258.00 | 730.00 | -0.01M | | | | | | | | | | |
|
Change in Accured Expenses
|
| | | | | | | | | | | | | | | | | | | | -0.01M | -0.01M | 0.05M | 0.02M | 0.01M | -0.02M | -944.00 | -0.00M | 0.01M | 0.00M | -0.01M | 0.01M | 0.00M | -0.01M | 0.01M | 0.21M | 0.99M | 0.19M | 0.50M | -1.33M | 0.13M | -0.08M | -0.42M | 0.09M | 0.19M | 1.60M | 0.68M |
|
Change in Taxes
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.16M | 0.06M | 0.05M | 0.04M | 0.09M | 0.12M | 0.20M | 0.68M | 0.44M | -0.19M | 0.29M |
|
Other Working Capital Changes
|
| | | | | | | | | | | | | | | | | | | | -0.01M | -0.01M | 0.03M | | 0.02M | 0.02M | -0.00M | 0.01M | -0.03M | 0.01M | 0.01M | 0.01M | -0.00M | 0.02M | -0.03M | | 0.06M | | 0.09M | -0.03M | -0.03M | 0.16M | -0.21M | 0.13M | -0.06M | -0.01M | 0.98M |
|
Capital Expenditures
|
| 0.01M | -0.01M | 0.01M | | | 600.00 | 0.02M | 0.01M | 0.01M | 0.00M | 0.00M | | 0.02M | | | | | | | | | | | | | | | | | | | 0.01M | | | 0.00M | 0.09M | | | | | | | | | | |
|
Sales of Property, Plant and Equipment
|
| | | | | | | | | | | | | | | | | | | 0.11M | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Investing Activities
|
| -0.01M | -2.00 | -0.01M | | | -0.03M | -0.02M | -0.01M | -0.01M | -0.02M | -0.00M | | | | | | | | | | | | | | | | | | | | | -0.01M | | | | -0.09M | | -0.01M | | | | | | | | |
|
Other financing activities
|
| | | | | | 6.18M | | 6.18M | | | | | | | | | | | | -0.02M | | | 9.50M | | | | 9.34M | | | | | | | 0.00M | 0.02M | | | | | 0.04M | | | | 0.04M | | |
|
Cash from Financing Activities
|
| -0.01M | -0.01M | -0.01M | -0.01M | -0.01M | -0.01M | -0.02M | -0.01M | -0.00M | 0.10M | -0.00M | 0.10M | -0.01M | -0.01M | | | -0.01M | -0.01M | | 0.12M | 0.12M | -0.31M | 0.01M | 0.08M | 0.13M | -0.04M | 0.11M | 0.10M | 0.09M | 0.15M | | 0.06M | 0.22M | 0.01M | | 0.10M | 0.03M | 0.14M | 0.07M | 0.09M | | -0.81M | 0.04M | -0.04M | -0.26M | 0.26M |
|
Exchange Rate Effect
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -20.00 | -486.00 | 817.00 | | 35.00 | -242.00 | | 3.00 | | | | | | | |
|
Change in Cash
|
| -0.15M | 0.33M | -0.37M | 0.19M | -0.18M | 0.20M | -0.22M | -0.07M | 0.06M | 0.21M | -0.22M | 0.09M | -0.21M | 0.33M | -0.15M | -0.12M | -0.05M | 0.12M | -0.07M | -0.03M | -0.07M | -0.03M | -0.00M | 0.02M | -0.00M | 0.02M | -0.04M | -0.01M | -0.00M | 0.10M | | -0.04M | 0.13M | -0.03M | | 1.90M | 0.86M | 0.85M | -1.16M | 0.29M | 0.85M | -0.36M | 2.62M | 3.85M | 0.11M | -0.17M |
|
Beginning Cash Balance
|
| | | | | | | | | | | | | | | | | | | | | | | -0.14M | 0.01M | | | | 0.20M | | | | | | | | | | | | | | 0.81M | -0.47M | | | |
|
Free Cash Flow
|
| -0.14M | 0.34M | -0.36M | 0.20M | -0.17M | 0.24M | -0.20M | -0.06M | 0.06M | 0.14M | -0.22M | -0.01M | -0.21M | 0.36M | -0.14M | -0.11M | -0.04M | 0.12M | -0.07M | -0.15M | -0.19M | 0.04M | -0.01M | -0.06M | -0.13M | -0.06M | -0.14M | -0.10M | -0.09M | -0.05M | -0.15M | -0.10M | -0.09M | -0.04M | -0.00M | 1.80M | 0.83M | 0.72M | -1.23M | 0.20M | 0.85M | 0.45M | 2.58M | 3.89M | 0.37M | -0.42M |
|
Net Cash Flow
|
| -0.15M | 0.33M | -0.37M | 0.19M | -0.18M | 0.20M | -0.22M | -0.07M | 0.06M | 0.21M | -0.22M | 0.09M | -0.20M | 0.35M | -0.14M | -0.11M | -0.05M | 0.12M | -0.07M | -0.03M | -0.07M | -0.28M | -0.00M | 0.02M | -0.00M | -0.10M | -0.04M | -0.01M | -0.00M | 0.10M | -0.15M | -0.04M | 0.13M | -0.03M | | 1.90M | 0.86M | 0.85M | -1.16M | 0.29M | 0.85M | -0.36M | 2.62M | 3.85M | 0.11M | -0.17M |