|
Net Income
|
-1.18M | -3.56M | -0.76M | -0.75M | -0.70M | -0.60M | -0.64M | -0.56M | -1.25M | -29.98M | -7.87M | -12.95M | -10.21M | -8.61M |
|
Depreciation and Depletion
|
| | | | | | | | | 0.01M | 0.01M | | | |
|
Share-based Compensation
|
| | 0.15M | 0.07M | 0.03M | 0.03M | 0.09M | 0.02M | 0.10M | 0.27M | | 0.95M | 2.25M | 0.73M |
|
Gains from Investment Securities
|
| 0.00M | | | | | | | | 1.41M | 0.84M | 0.92M | 0.00M | 0.00M |
|
Asset Writedowns and Impairment
|
| | | | | | | | | 25.32M | | | 0.00M | 0.03M |
|
Cash from Operations
|
-0.43M | -0.41M | -0.44M | -0.31M | -0.12M | -0.13M | -0.16M | -0.06M | -0.54M | -2.19M | -3.69M | -6.16M | -5.93M | -6.52M |
|
Amortizatization of Intangibles
|
| | | | | | | | 0.01M | 0.01M | 0.39M | 0.39M | 0.56M | 0.39M |
|
Depreciation & Amortization (CF)
|
0.00M | 0.00M | 0.00M | 0.00M | 0.00M | | | | | 0.23M | 0.39M | | | |
|
Change in Receivables
|
| | | | | | | | | | | -0.03M | -0.00M | 0.02M |
|
Change in Inventory
|
| | | | | | | | | | -0.04M | -0.18M | 0.13M | -0.00M |
|
Change in Account Payables
|
| | 0.37M | 0.11M | 0.22M | 0.62M | 0.10M | 0.43M | 0.07M | 0.11M | 0.17M | -0.13M | 0.38M | -0.10M |
|
Change in Accured Expenses
|
| | | 0.14M | -0.14M | 0.12M | 0.23M | 0.15M | 0.16M | 0.03M | 0.15M | 1.04M | 0.33M | -0.31M |
|
Change in Taxes
|
0.68M | 0.25M | | | | | | | | | | | | |
|
Other Working Capital Changes
|
| | | | | | -0.00M | 0.00M | 0.00M | 0.00M | 0.04M | 0.09M | -0.66M | -0.28M |
|
Sales of Property, Plant and Equipment
|
| | | | | | | | | 0.00M | | | | |
|
Change in Intangibles
|
| 0.00M | -0.00M | | | | | | | | | | | |
|
Cash from Investing Activities
|
| 0.00M | 0.00M | | | | | | | | | | | |
|
Other financing activities
|
| | | | | | | 0.00M | | -0.01M | 0.28M | 1.31M | 0.54M | |
|
Cash from Financing Activities
|
0.51M | 0.30M | 0.44M | 0.31M | 0.13M | 0.14M | 0.15M | 0.06M | 1.23M | 1.74M | 4.34M | 13.85M | 0.14M | 12.12M |
|
Change in Cash
|
0.08M | -0.11M | -0.00M | 0.00M | 0.01M | 0.01M | -0.01M | -0.00M | 0.68M | -0.45M | 0.65M | 7.70M | -5.79M | 5.59M |
|
Beginning Cash Balance
|
| | | | | | | | | | 0.03M | | 1.00M | |
|
Free Cash Flow
|
-0.43M | -0.41M | -0.44M | -0.31M | -0.12M | -0.13M | -0.16M | -0.06M | -0.54M | -2.19M | -3.69M | -6.16M | -5.93M | -6.52M |
|
Net Cash Flow
|
0.08M | -0.11M | -0.00M | 0.00M | 0.01M | 0.01M | -0.01M | -0.00M | 0.68M | -0.45M | 0.65M | 7.70M | -5.79M | 5.59M |