|
Net Income
|
-0.24M | -0.14M | 0.88M | -0.29M | -1.04M | -1.17M | -0.27M | 0.02M | 1.35M | -2.80M | -3.27M | -3.66M | -0.61M | -1.37M | -0.62M |
|
Depreciation and Depletion
|
| | | | 0.03M | 0.01M | 0.01M | -1.04M | 0.02M | -0.00M | 0.01M | 0.01M | | | |
|
Share-based Compensation
|
| | | 0.30M | | | | -0.32M | | | 2.50M | | | | |
|
Gains from Investment Securities
|
| | | | | | | | | 1.14M | | | | | |
|
Asset Writedowns and Impairment
|
| | | | 0.91M | | | | | | | | | | |
|
Non-cash Items
|
| | | | | | | 2.50M | | 4.06M | | 3.38M | | 4.77M | 4.77M |
|
Cash from Operations
|
-0.04M | -0.23M | 0.49M | -0.04M | -0.18M | -0.21M | -0.11M | 0.23M | 0.88M | -0.41M | -0.42M | -0.02M | 0.20M | 0.22M | 1.04M |
|
Amortization of Goodwill
|
| | | | 0.91M | | | | | | | | | | |
|
Amortization of Deferred Charges
|
| | | | 0.04M | | | 0.08M | 0.04M | 0.03M | | | | | |
|
Depreciation & Amortization (CF)
|
| | 0.79M | -0.01M | 0.61M | 0.63M | -0.14M | 0.10M | 0.02M | 0.02M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M |
|
Change in Receivables
|
| | -0.40M | -0.11M | 0.06M | 0.27M | -0.27M | -0.06M | 0.35M | -0.77M | -0.09M | 0.06M | -0.04M | 0.22M | -0.08M |
|
Change in Account Payables
|
| | | | | | -0.10M | -0.06M | | | | | | | |
|
Change in Accured Expenses
|
0.20M | -0.09M | | -0.21M | 0.17M | 0.21M | 0.06M | 0.15M | -0.23M | 0.28M | 0.19M | 1.63M | 0.49M | 0.52M | 0.26M |
|
Other Working Capital Changes
|
| | -0.22M | 0.45M | -0.40M | | | | -0.59M | 0.55M | 0.02M | -0.06M | -0.02M | -0.02M | 0.04M |
|
Capital Expenditures
|
| | | | | | | | | | | | 0.01M | | 0.03M |
|
Cash from Investing Activities
|
| | | | | | | | | | | | -0.01M | | -0.03M |
|
Cash from Financing Activities
|
0.06M | 0.10M | -0.20M | 0.19M | -0.19M | 0.24M | 0.03M | -0.21M | -0.63M | 0.29M | 0.33M | 0.22M | -0.02M | 0.22M | 1.34M |
|
Change in Cash
|
0.02M | -0.13M | 0.30M | 0.15M | -0.38M | 0.03M | -0.08M | 0.02M | 0.25M | -0.12M | -0.09M | 0.14M | -0.22M | | 0.26M |
|
Free Cash Flow
|
-0.04M | -0.23M | 0.49M | -0.04M | -0.18M | -0.21M | -0.11M | 0.23M | 0.88M | -0.41M | -0.42M | -0.02M | 0.19M | 0.22M | 1.01M |
|
Net Cash Flow
|
0.02M | -0.13M | 0.29M | 0.15M | -0.38M | 0.03M | -0.08M | 0.02M | 0.25M | -0.12M | -0.09M | 0.21M | 0.17M | 0.44M | 2.35M |