|
Net Income
|
-0.41M | -0.78M | -0.40M | -0.35M | -0.40M | -0.24M | -0.01M | -0.11M | -0.10M | -0.10M | -0.19M | -0.11M | -0.29M | -0.48M | -0.38M | -0.45M | -0.20M | 0.01M | 0.11M | 0.21M | 0.17M | 0.11M | 0.20M | 0.16M | 0.09M | -0.12M | -0.13M | -0.08M | -0.33M | 0.02M | -0.08M | 0.15M | 0.11M | 0.15M | -0.16M | 0.31M | 0.15M | 0.11M | 0.07M | 0.13M | 0.05M | -0.03M | -0.25M | -0.44M | -0.61M | -0.50M | -0.85M | -0.37M |
|
Depreciation and Depletion
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.17M | | | | | | | | | | | |
|
Share-based Compensation
|
0.01M | 0.30M | 0.01M | 0.01M | 0.00M | 0.03M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.02M | | 0.02M | 0.06M | 0.11M | 0.11M | 0.11M | 0.10M | 0.10M | 0.10M | 0.10M | 0.10M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.00M | 0.00M | | | 0.08M | | 0.06M | -0.09M | | 0.00M | | 0.01M | | | |
|
Gains from Investment Securities
|
0.09M | -0.27M | -0.09M | -0.09M | 0.09M | -0.27M | -0.09M | -0.09M | 0.09M | 0.01M | | -0.19M | | 16.37M | 16.37M | 16.37M | 26.37M | 0.40M | 0.40M | 0.40M | 0.40M | 26.37M | 26.37M | 26.37M | 26.37M | 26.37M | 26.37M | 26.37M | | -0.60M | 0.60M | 0.38M | | 0.41M | | | | | | | | 25.77M | 25.77M | 25.77M | | 0.41M | 8.46M | 8.46M |
|
Asset Writedowns and Impairment
|
0.03M | 0.07M | 0.02M | 0.01M | 0.02M | 0.01M | 0.01M | 0.04M | 0.01M | 0.05M | 0.01M | 0.06M | 0.05M | 0.03M | 0.00M | 533.00 | 0.01M | | 0.01M | 0.03M | 0.05M | -0.00M | | 0.01M | | | | 0.03M | | | | | | | | | | | | | | | | | | | | |
|
Non-cash Items
|
| | | | | | | | | | | | | | | | 9.20M | 0.01M | 1.12M | 9.56M | | 20.35M | 20.35M | 20.65M | | 21.02M | 21.02M | 0.94M | 22.67M | 22.50M | 2.89M | 3.41M | 2.63M | 4.18M | | | | | | | 4.44M | 3.92M | 3.15M | 3.92M | 2.12M | 2.89M | 2.89M | 2.89M |
|
Cash from Operations
|
0.26M | -0.02M | 0.14M | 0.19M | 0.04M | 0.04M | 0.12M | 0.28M | 0.33M | 0.09M | 0.15M | 0.44M | 0.03M | 0.33M | 0.18M | 0.37M | 0.22M | 0.24M | 0.44M | 0.31M | 0.52M | 0.60M | 0.45M | 0.52M | 0.20M | 0.38M | 0.16M | 0.55M | 0.23M | 0.94M | 0.38M | 0.27M | 0.57M | 0.76M | 1.26M | 0.17M | 0.95M | 0.99M | 0.88M | 0.93M | 0.35M | 0.73M | 0.87M | 0.97M | 1.11M | 0.13M | 0.57M | 0.14M |
|
Depreciation & Amortization (CF)
|
| | 0.17M | 0.18M | 0.18M | 0.17M | 0.17M | 0.18M | 0.18M | 0.19M | 0.19M | 0.20M | 0.20M | 0.21M | 0.21M | 0.21M | 0.21M | 0.21M | 0.22M | 0.22M | 0.24M | 0.25M | 0.26M | 0.28M | 0.32M | 0.31M | 0.32M | 0.34M | 0.36M | 0.35M | 0.40M | 0.43M | 0.46M | 0.49M | 0.51M | 0.55M | 0.58M | 0.63M | 0.64M | 0.67M | 0.70M | 0.73M | 0.75M | 0.77M | 0.80M | 0.81M | 0.79M | 0.75M |
|
Change in Receivables
|
0.07M | -0.10M | 0.10M | -0.03M | 0.01M | 0.12M | 0.03M | 0.18M | -0.17M | 0.13M | -0.19M | 0.35M | 0.24M | -0.11M | 0.11M | -0.06M | 0.02M | 0.16M | -490.00 | 0.06M | -0.02M | -0.07M | 0.19M | -144.00 | 0.02M | 0.02M | -0.13M | 0.06M | 0.07M | -0.21M | 0.45M | -0.26M | 0.09M | 0.21M | -0.02M | -0.29M | -0.39M | -0.14M | 0.23M | -0.66M | 1.04M | 0.15M | 0.30M | 0.00M | -0.26M | 0.05M | 0.23M | 0.05M |
|
Change in Account Payables
|
0.37M | 0.24M | 0.39M | 0.31M | 0.29M | 0.02M | -0.03M | 0.43M | 0.48M | -0.14M | 0.05M | 0.34M | 0.31M | 0.38M | 0.32M | 0.49M | 0.31M | 0.08M | -0.12M | -0.21M | 0.17M | 0.07M | -0.01M | 0.16M | -0.42M | 0.19M | 0.08M | 0.19M | 0.27M | 0.51M | | | | | | | | | | | | | | | | | | |
|
Change in Accured Expenses
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 0.19M | 0.27M | 0.51M | -0.18M | -0.08M | 0.05M | -0.08M | 0.31M | -0.30M | 0.26M | -0.14M | -0.18M | 0.14M | -0.10M | 0.31M | 0.01M | 0.32M | 0.71M | 0.39M | 0.10M | 0.10M |
|
Other Working Capital Changes
|
| | 0.00M | -0.01M | 0.02M | 0.18M | 0.00M | -0.04M | -0.04M | -0.02M | 0.25M | -0.39M | -0.02M | 0.06M | 0.16M | 0.01M | -0.07M | -0.03M | 0.11M | 0.04M | -0.08M | -0.02M | 0.09M | -0.15M | -0.05M | -0.01M | -0.01M | 0.11M | -0.02M | 0.10M | 0.10M | 0.01M | -0.32M | 0.33M | 0.53M | -0.39M | 0.08M | 0.30M | 0.34M | 0.42M | -0.40M | 0.08M | 0.21M | 0.16M | 0.12M | -0.51M | 0.55M | -0.29M |
|
Capital Expenditures
|
-0.16M | 0.50M | 0.18M | 0.17M | 0.18M | 0.15M | 0.17M | 0.19M | 0.18M | 0.19M | 0.19M | 0.20M | 0.19M | 0.18M | 0.19M | 0.21M | 0.21M | 0.20M | 0.23M | 0.22M | 0.22M | 0.31M | 0.35M | 0.35M | 0.34M | 0.34M | 0.43M | 0.46M | 0.45M | 0.49M | 0.56M | 0.57M | 0.58M | 0.61M | 0.68M | -3.31M | 4.76M | 0.77M | 0.81M | 0.81M | 0.82M | 0.82M | 0.87M | 0.91M | 0.81M | 0.52M | 0.31M | 0.26M |
|
Change in Intangibles
|
-0.01M | | | | | | | | | | | | | | | | | | | | | | | | | 0.02M | | -1.00 | | 0.01M | | | | | 0.02M | -0.03M | 0.03M | | | | | | | | | | | |
|
Cash from Investing Activities
|
-0.18M | -0.21M | -0.20M | -0.16M | -0.18M | -0.16M | -0.20M | -0.23M | -0.19M | -0.20M | -0.20M | -0.21M | -0.19M | -0.20M | -0.21M | -0.25M | -0.22M | -0.22M | -0.31M | -0.23M | -0.30M | -0.44M | -0.36M | -0.53M | -0.35M | -0.39M | -0.47M | -0.50M | -0.47M | -0.53M | -0.56M | -0.63M | -0.58M | -0.62M | -0.76M | -0.76M | -0.78M | -0.80M | -0.82M | -0.85M | -0.83M | -0.83M | -0.89M | -0.91M | -0.81M | -0.54M | -0.33M | -0.27M |
|
Other financing activities
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.01M | 0.00M | -0.00M | 0.00M | 292.00 | 154.00 | -0.00M | 920.00 | -603.00 | | |
|
Cash from Financing Activities
|
| | | | | | | | | | | | | | | | -0.05M | | -0.01M | -0.04M | -0.03M | -0.01M | -0.04M | -0.03M | -0.01M | -0.01M | 0.13M | -0.01M | -0.02M | -0.01M | -0.00M | -657.00 | -668.00 | -690.00 | -694.00 | -710.00 | | | | | | | | | | | | |
|
Change in Cash
|
| | -0.07M | 0.26M | -0.14M | 0.08M | -0.08M | 0.06M | 0.14M | -0.11M | -0.04M | 0.24M | -0.16M | 0.13M | -0.03M | 0.12M | -0.05M | 0.01M | 0.12M | 0.05M | 0.18M | 0.16M | 0.05M | -0.04M | -0.16M | -0.01M | -0.17M | 0.04M | -0.26M | 0.40M | -0.19M | -0.36M | -0.01M | 0.14M | 0.49M | -0.59M | 0.17M | 0.20M | 0.07M | 0.08M | -0.48M | -0.10M | -0.01M | 0.06M | 0.29M | -0.41M | 0.24M | -0.13M |
|
Beginning Cash Balance
|
0.55M | 0.32M | 0.32M | 0.25M | 0.14M | 0.37M | 0.46M | -0.06M | -0.14M | 0.11M | 0.04M | -0.24M | 0.16M | 0.27M | 0.41M | 0.38M | 0.50M | 0.45M | 0.47M | 0.58M | 0.63M | 0.81M | 0.97M | 1.02M | 0.97M | 0.82M | 0.80M | 0.64M | 0.68M | 0.42M | 0.82M | 0.63M | 0.27M | 0.26M | 0.40M | 0.89M | 0.30M | 0.48M | 0.68M | 0.74M | 0.82M | 0.34M | 0.24M | 0.23M | 0.29M | 0.59M | 0.17M | 0.41M |
|
Free Cash Flow
|
0.42M | -0.53M | -0.04M | 0.02M | -0.13M | -0.11M | -0.05M | 0.10M | 0.15M | -0.10M | -0.04M | 0.25M | -0.16M | 0.15M | -0.00M | 0.16M | 0.01M | 0.04M | 0.20M | 0.09M | 0.29M | 0.29M | 0.10M | 0.17M | -0.15M | 0.05M | -0.26M | 0.09M | -0.22M | 0.45M | -0.18M | -0.30M | -0.01M | 0.15M | 0.58M | 3.49M | -3.81M | 0.23M | 0.07M | 0.11M | -0.47M | -0.09M | 0.01M | 0.06M | 0.30M | -0.40M | 0.25M | -0.12M |
|
Net Cash Flow
|
0.07M | -0.23M | -0.07M | 0.03M | -0.14M | -0.12M | -0.08M | 0.06M | 0.14M | -0.11M | -0.04M | 0.24M | -0.16M | 0.13M | -0.03M | 0.12M | -0.05M | 0.01M | 0.12M | 0.05M | 0.18M | 0.16M | 0.05M | -0.04M | -0.16M | -0.01M | -0.17M | 0.04M | -0.26M | 0.40M | -0.19M | -0.36M | -0.01M | 0.14M | 0.49M | -0.59M | 0.17M | 0.20M | 0.07M | 0.08M | -0.48M | -0.10M | -0.01M | 0.06M | 0.29M | -0.41M | 0.24M | -0.13M |