|
Net Income
|
0.00B | -0.00B | 0.00B | -0.00B | -0.00B | -0.01B | -0.09B | -0.00B | -0.00B | -0.00B | -0.03B | -0.00B | -0.00B | -0.00B |
|
Share-based Compensation
|
| 0.00B | 0.00B | | | 0.00B | 0.00B | | | | | | | |
|
Deferred Taxes
|
0.00B | -0.00B | 0.00B | -0.00B | -0.00B | 0.00B | 0.00B | 0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B |
|
Gains from Investment Securities
|
| 0.00B | 0.00B | | | -0.00B | 0.00B | | | | | | | |
|
Non-cash Items
|
| 0.02B | | 19.02B | 19.06B | 20.57B | 21.44B | 22.29B | 1.01B | 0.34B | 0.00B | 0.25B | 1.23B | 0.00B |
|
Cash from Operations
|
0.00B | 0.01B | 0.00B | | 0.00B | 0.00B | 0.01B | | 10.86B | | | | 0.00B | 0.00B |
|
Depreciation & Amortization (CF)
|
| | | | | | | 0.00B | 0.00B | | | | | |
|
Change in Receivables
|
| -0.00B | 0.01B | | | 0.02B | -0.02B | | 0.00B | | 0.00B | 0.00B | 0.00B | 0.00B |
|
Change in Inventory
|
| -0.00B | 0.01B | | | 0.02B | 0.02B | 0.02B | 0.00B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B |
|
Change in Accured Expenses
|
| 0.00B | 0.02B | | | 0.03B | 0.03B | 0.03B | -0.00B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B |
|
Change in Taxes
|
| 0.00B | 0.00B | -0.00B | -0.00B | 0.00B | 0.01B | | | | | | | |
|
Other Working Capital Changes
|
| -0.00B | 0.00B | | | 0.00B | 0.00B | 0.00B | -0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B |
|
Cash from Investing Activities
|
| -0.11B | -0.00B | | | -0.05B | -0.01B | | | | | | | |
|
Cash from Financing Activities
|
| 0.05B | -0.00B | | | 0.04B | -0.01B | | | | | | | |
|
Change in Cash
|
| -0.05B | -0.00B | | | -0.00B | -0.00B | | | | 0.00B | | | |
|
Beginning Cash Balance
|
0.07B | 0.07B | 0.02B | | 0.02B | 0.02B | 0.02B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.02B |
|
Free Cash Flow
|
0.00B | 0.01B | 0.00B | | 0.00B | 0.00B | 0.01B | | 10.86B | | | | 0.00B | 0.00B |
|
Net Cash Flow
|
0.00B | -0.05B | -0.00B | | 0.00B | -0.00B | -0.00B | | 10.86B | | | | 0.00B | 0.00B |