|
Net Income (Quarter)
|
| | | | | | | | -0.01M | -0.15M | -0.06M | -0.07M | -0.10M | -0.13M | -0.14M | -0.42M | -0.59M | -0.44M | -1.78M | -3.28M | -0.77M | -0.75M | -0.18M | -1.77M | -0.21M | -0.60M | -0.09M | -0.95M | -0.12M | 0.02M | -0.16M | 0.01M | 0.19M | -0.10M | -0.07M | -0.02M | -0.08M | -0.09M | -0.22M |
|
Depreciation and Depletion (Quarter)
|
| | | | | | | | | | | | | | | 0.02M | | | 0.00M | -36.00 | 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 |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | 0.69M | -0.78M | | | | | | | | | | | | | | | | | 485.00 | | -485.00 |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | 0.02M | | | | 0.07M | 0.09M | | | -0.08M | | | | | | | | | | | |
|
Non-cash Items (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | 27.23M | | | | 22.75M | | | | | | | | | | | |
|
Cash from Operations (Quarter)
|
-932.00 | -0.02M | -0.01M | 0.02M | -0.01M | 0.00M | -0.02M | -0.00M | -0.00M | -0.02M | -0.05M | -0.10M | -0.10M | -0.13M | -0.08M | -0.21M | -0.19M | -0.03M | -0.23M | -0.43M | -0.11M | -0.31M | -0.13M | -0.14M | -0.12M | -0.02M | -80.00 | -0.07M | -0.08M | -0.04M | 0.04M | -0.07M | -0.02M | -0.09M | 0.04M | 0.01M | -0.03M | -0.06M | 0.04M |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | | | | | 0.00M | 0.06M | 0.04M | 0.09M | 0.23M | 0.26M | 0.17M | 0.10M | 0.28M | 0.15M | 0.09M | 0.06M | 0.02M | | | | 966.00 | 0.00M | | | | | | |
|
Amortization of Deferred Charges (Quarter)
|
| | | | | | | | | | | | | | | | | | | | 0.26M | 0.17M | 0.10M | | 0.15M | 0.09M | 0.06M | | | | | 966.00 | 0.00M | 0.01M | 0.00M | 0.00M | 0.01M | 0.04M | 0.08M |
|
Depreciation & Amortization (CF) (Quarter)
|
0.00M | 0.00M | 0.00M | 0.03M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.00M | 731.00 | 0.00M | 679.00 | 66.00 | 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 |
|
Change in Receivables (Quarter)
|
| | 0.01M | | | | | | | | | | | | | -0.00M | -0.05M | 0.01M | -0.05M | -0.02M | 0.00M | -0.01M | 0.00M | -0.00M | | | | | | | | | | | | -0.00M | 0.03M | -0.01M | -0.01M |
|
Change in Inventory (Quarter)
|
| | | | | | | | | | | | -0.01M | 828.00 | 0.00M | 0.02M | -0.05M | | -0.04M | -0.16M | 0.07M | -0.10M | -0.03M | 0.19M | | | | -0.03M | 0.06M | -0.07M | 0.00M | -0.03M | 0.03M | 0.01M | -0.06M | 0.02M | -0.01M | 0.03M | -0.04M |
|
Change in Account Payables (Quarter)
|
0.01M | -0.00M | 0.00M | 0.00M | 300.00 | 0.00M | 258.00 | 0.00M | 0.00M | 0.00M | 0.00M | -0.00M | 0.00M | 0.01M | -0.01M | -0.00M | 0.03M | 0.01M | -0.00M | | -0.04M | 0.06M | 0.12M | -0.09M | -0.03M | 0.02M | 0.00M | 0.03M | 0.01M | -0.04M | -0.02M | -0.01M | 668.00 | 0.02M | 7.00 | 0.00M | 536.00 | 0.01M | 1.00 |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | 0.00M | 750.00 | 439.00 | 570.00 | -0.01M | 0.01M | 0.00M | 0.01M | | | 0.05M | -0.05M | | 0.01M | -0.01M | 465.00 | -465.00 | 0.01M | -0.01M | 0.01M | 0.01M | 0.00M | 0.00M | -0.01M | 0.01M | 0.02M | -0.01M | -0.00M |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | 0.00M | -0.02M | 0.01M | -0.09M | 0.01M | | | 0.10M | | | -0.02M | -0.02M | 0.03M | | | -0.04M | | | | -0.01M | 0.01M | | | | | | |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | 0.00M | 0.02M | | -0.02M | | | | | | | | | | | | | | | | | | | | | 0.01M | | |
|
Change in Intangibles (Quarter)
|
| | | | | | | | | | | | 0.05M | 0.05M | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Investing Activities (Quarter)
|
| -0.00M | | | | | | | | | | -0.00M | -0.06M | -0.06M | | 0.10M | | | | -0.02M | | | | | | | | -0.01M | | | | | | | | | | | |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 0.04M | | | | | | | | | | | |
|
Cash from Financing Activities (Quarter)
|
0.01M | 0.01M | 0.01M | -0.00M | -0.01M | -0.00M | 0.02M | 0.01M | 763.00 | 0.02M | 0.11M | 0.18M | 0.20M | 0.05M | 0.10M | 0.12M | 0.19M | | 0.42M | 0.33M | 0.07M | 0.28M | 0.12M | 0.19M | 0.07M | | | 0.12M | 0.06M | 0.03M | | 0.04M | 0.01M | 0.08M | -0.03M | 0.01M | 0.04M | 0.03M | 0.00M |
|
Change in Cash (Quarter)
|
0.01M | -0.01M | -472.00 | 0.01M | -0.01M | -87.00 | -98.00 | 0.00M | -0.00M | -16.00 | 0.05M | 0.08M | 0.03M | -0.15M | 0.02M | 0.01M | -0.00M | -0.03M | 0.19M | -0.12M | -0.04M | -0.03M | -0.01M | 0.05M | -0.05M | -0.02M | -80.00 | 0.05M | -0.01M | -0.02M | 0.04M | -0.02M | -0.01M | -0.00M | 0.00M | 0.02M | 0.01M | -0.02M | 0.04M |
|
Beginning Cash Balance (Quarter)
|
| | | | -0.01M | 0.02M | | | 0.00M | 0.00M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Free Cash Flow (Quarter)
|
-932.00 | -0.02M | -0.01M | 0.02M | -0.01M | 0.00M | -0.02M | -0.00M | -0.00M | -0.02M | -0.05M | -0.10M | -0.10M | -0.15M | -0.08M | -0.18M | -0.19M | -0.03M | -0.23M | -0.43M | -0.11M | -0.31M | -0.13M | -0.14M | -0.12M | -0.02M | -80.00 | -0.07M | -0.08M | -0.04M | 0.04M | -0.07M | -0.02M | -0.09M | 0.04M | 0.01M | -0.04M | -0.06M | 0.04M |
|
Net Cash Flow (Quarter)
|
0.01M | -0.01M | -472.00 | 0.01M | -0.01M | -87.00 | -98.00 | 0.00M | -0.00M | -16.00 | 0.06M | 0.08M | 0.03M | -0.15M | 0.02M | 0.01M | -0.00M | -0.03M | 0.19M | -0.12M | -0.04M | -0.03M | -0.01M | 0.05M | -0.05M | -0.02M | -80.00 | 0.05M | -0.01M | -0.02M | 0.04M | -0.02M | -0.01M | -0.00M | 0.00M | 0.02M | 0.01M | -0.02M | 0.04M |