|
Net Income
|
| -1.74M | | | | 0.50M | 1.06M | -46.28M | -1.41M | -17.60M | -0.75M |
|
Depreciation and Depletion
|
| | | 657.00 | | | | 0.01M | | | |
|
Share-based Compensation
|
| 0.26M | 0.26M | 0.26M | | | | 2.81M | 1.60M | 0.96M | 0.42M |
|
Gains from Investment Securities
|
| 1.46M | -3.78M | -2.20M | -1.50M | 2.00M | | 2.17M | 2.44M | 2.44M | 2.25M |
|
Non-cash Items
|
| | | | | | | | | 7.81M | 7.10M |
|
Cash from Operations
|
| -105.00 | -0.47M | -0.55M | -0.18M | 1.42M | 0.73M | -0.27M | -0.23M | -0.73M | 0.74M |
|
Amortizatization of Intangibles
|
| | | | | | | | 0.02M | | |
|
Amortization of Deferred Charges
|
| | | | | | | | 0.01M | 0.01M | |
|
Depreciation & Amortization (CF)
|
| | | 657.00 | | | 0.00M | 0.19M | 0.75M | 0.05M | 0.29M |
|
Change in Receivables
|
| | | -0.12M | | | 0.08M | 0.36M | -0.18M | 0.30M | -0.19M |
|
Change in Account Payables
|
| | | 0.01M | | | 0.04M | 0.39M | -0.53M | -1.06M | -0.28M |
|
Change in Accured Expenses
|
795.00 | 0.36M | 0.11M | 0.27M | 0.49M | -0.34M | 0.01M | -0.14M | -0.47M | 0.03M | -0.11M |
|
Change in Taxes
|
| | | -0.17M | -0.05M | 0.12M | | | | | |
|
Other Working Capital Changes
|
| 0.35M | 0.03M | 0.01M | 0.04M | -0.03M | 0.01M | 0.13M | -0.15M | | |
|
Capital Expenditures
|
| | | 0.01M | | | 0.00M | 0.00M | 0.55M | -0.34M | |
|
Cash from Investing Activities
|
| -117.30M | -117.30M | -117.30M | | | 339.00 | -2.41M | 0.47M | 0.34M | -0.03M |
|
Other financing activities
|
| 0.34M | 0.48M | 0.48M | 0.03M | -0.03M | -0.00M | -49.00 | | | 0.00M |
|
Cash from Financing Activities
|
0.03M | 118.24M | 118.10M | 118.10M | -0.03M | 0.16M | 0.15M | 3.81M | | | |
|
Change in Cash
|
0.03M | 0.94M | 0.33M | 0.25M | -0.21M | 1.09M | 0.89M | 1.12M | 0.24M | -0.39M | 0.71M |
|
Beginning Cash Balance
|
| | | 5.24M | 0.25M | -0.92M | 6.38M | 7.28M | -0.24M | 8.63M | 8.24M |
|
Free Cash Flow
|
| -105.00 | -0.47M | -0.55M | -0.18M | 1.42M | 0.73M | -0.27M | -0.78M | -0.39M | 0.74M |
|
Net Cash Flow
|
0.03M | 0.94M | 0.33M | 0.25M | -0.21M | 1.58M | 0.89M | 1.12M | 0.24M | -0.39M | 0.71M |