|
Net Income
|
-0.09M | -4.76M | -0.12M | -0.12M | -7.06M | -0.28M | -0.10M | -0.03M | -0.02M | -0.02M | -0.02M | -0.03M | -0.01M | -0.01M | -0.01M | -0.03M | -0.01M | -0.01M | -0.02M | -0.04M | -0.01M | -0.01M | -0.03M | -0.02M | -0.02M | -0.02M | -0.03M | -0.02M | -0.01M | -0.01M | -0.01M | 0.02M | -0.07M | -0.10M | -0.02M | -0.01M | -0.60M | -3.02M | -0.55M | -1.74M | -0.97M |
|
Share-based Compensation
|
| | 0.02M | 0.02M | 0.06M | | 0.15M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Investment Securities
|
| | | | | | | | | | 660.00 | | | | | | 0.00M | | | | | | | | | | | | | | | | | | | | | | | | |
|
Asset Writedowns and Impairment
|
0.07M | 0.07M | 0.07M | | -0.02M | -0.41M | 0.07M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Operations
|
-2.61M | -2.64M | -0.00M | -0.08M | -0.08M | | | -0.01M | -0.02M | -0.01M | -0.01M | -0.01M | -0.02M | -0.01M | -0.04M | -0.02M | -0.01M | -0.01M | -0.01M | -0.02M | -0.00M | -0.01M | -0.01M | -0.00M | -0.01M | -0.01M | -0.02M | -0.02M | -0.01M | -0.01M | -0.01M | -0.03M | -0.24M | -0.06M | -1.97M | -0.02M | -0.96M | -10.94M | 2.60M | -1.70M | 0.94M |
|
Amortizatization of Intangibles
|
0.04M | 0.04M | 0.00M | 0.00M | 0.00M | | | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | | | | | | | | | | | | | | | | | | | | | 0.00M | | 0.00M | | 10.50M | | | |
|
Amortization of Deferred Charges
|
0.00M | 0.00M | 0.00M | 0.01M | 0.00M | | 0.00M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Amortization
|
-0.06M | 0.86M | 0.86M | -1.73M | 0.86M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
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 | | | | | | 17.00 | 53.00 | 53.00 | 53.00 | | | | | |
|
Change in Receivables
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.15M | -0.09M | -0.15M | 0.13M | 6.45M | -4.57M | -21.00 | -2.00M |
|
Change in Inventory
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.01M | 4.61M | 8.69M | 0.52M | 13.31M | 0.47M | 1.16M | 0.64M |
|
Change in Account Payables
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.01M | 0.44M | -0.03M | 0.07M | -237.00 | -0.02M | 0.48M | 0.02M |
|
Change in Accured Expenses
|
| | | | | | | 0.02M | -0.01M | 0.00M | 0.00M | 0.01M | -0.01M | -377.00 | -0.03M | 0.01M | -0.01M | -0.00M | 0.00M | 0.01M | 0.00M | 897.00 | 0.02M | 0.01M | 0.00M | 76.00 | 0.01M | 0.00M | 0.00M | 978.00 | -0.00M | -0.05M | -0.18M | -0.08M | 3.42M | 0.07M | 0.38M | 3.03M | -0.75M | -1.40M | 0.49M |
|
Other Working Capital Changes
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.01M | 0.15M | | 0.17M | 0.12M | -0.15M | 0.63M | -0.06M |
|
Capital Expenditures
|
-0.00M | -0.01M | | | -0.01M | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00M | | 1.00 | 2.80M | | | | | |
|
Change in Intangibles
|
-0.06M | -0.06M | 0.06M | | -0.12M | | | | | 0.12M | | | | 0.00M | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Investing Activities
|
-0.13M | -0.13M | -113.00 | | -0.02M | | | | 0.02M | | -660.00 | -980.00 | | | | | | | | | | | | | | | | | | | | | -0.00M | | -1.00 | -2.80M | | | | | |
|
Other financing activities
|
4.32M | 4.42M | 4.46M | 4.61M | 4.85M | | 5.58M | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.14M | -0.74M | 0.09M | -0.95M | -0.32M | 1.16M | 0.02M |
|
Cash from Financing Activities
|
2.74M | 2.77M | 0.00M | 0.08M | 0.18M | | | 0.01M | 0.04M | | 0.01M | 0.02M | 0.01M | 0.01M | 0.05M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 750.00 | 0.01M | 0.00M | 0.01M | 0.02M | 0.02M | 0.01M | 0.01M | 0.01M | 0.01M | 0.04M | 0.26M | 0.06M | 1.97M | 2.87M | 0.94M | 11.31M | -3.00M | 1.75M | -1.02M |
|
Change in Cash
|
0.00M | 0.00M | -0.00M | 0.00M | 0.07M | | | -859.00 | 0.01M | -0.01M | -235.00 | 0.00M | -659.00 | -0.00M | 0.01M | -0.01M | -0.00M | 0.00M | -0.00M | -0.00M | 0.00M | -0.00M | -216.00 | 992.00 | -0.00M | 0.01M | 0.01M | -0.01M | -0.00M | -466.00 | -14.00 | 0.01M | 0.02M | -0.00M | -0.00M | 0.05M | -0.02M | 0.40M | -0.38M | 0.03M | -0.09M |
|
Beginning Cash Balance
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.04M | 0.02M | | 0.14M | | | | | |
|
Free Cash Flow
|
-2.60M | -2.64M | -0.00M | -0.08M | -0.08M | | | -0.01M | -0.02M | -0.01M | -0.01M | -0.01M | -0.02M | -0.01M | -0.04M | -0.02M | -0.01M | -0.01M | -0.01M | -0.02M | -0.00M | -0.01M | -0.01M | -0.00M | -0.01M | -0.01M | -0.02M | -0.02M | -0.01M | -0.01M | -0.01M | -0.03M | -0.24M | -0.06M | -1.97M | -2.82M | -0.96M | -10.94M | 2.60M | -1.70M | 0.94M |
|
Net Cash Flow
|
0.00M | 0.00M | -0.00M | 0.00M | 0.07M | | | -859.00 | 0.03M | -0.01M | -235.00 | 0.00M | -659.00 | -0.00M | 0.01M | -0.01M | -0.00M | 0.00M | -0.00M | -0.00M | 0.00M | -0.00M | -216.00 | 992.00 | -0.00M | 0.01M | 0.01M | -0.01M | -0.00M | -466.00 | -14.00 | 0.01M | 0.02M | -0.00M | -0.00M | 0.05M | -0.02M | 0.37M | -0.40M | 0.05M | -0.09M |