|
Net Income
|
0.05M | 0.27M | 0.22M | 0.18M | 0.16M | 0.30M | 0.24M | 0.23M | 0.19M | 0.15M | 0.24M | 0.07M | 0.32M | 0.12M | 0.17M | 0.12M | 0.33M | 0.30M | 0.23M | 0.34M | 0.26M | 0.28M |
|
Depreciation and Depletion
|
| 0.00M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.00M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M |
|
Share-based Compensation
|
| | | | | | | | | | | | | | | | | | | | | 0.00M |
|
Deferred Taxes
|
| | -0.01M | 0.02M | 0.05M | 0.06M | -0.04M | 0.01M | -0.01M | | -0.06M | 0.02M | 0.01M | 0.05M | 0.03M | 0.02M | 0.06M | 0.01M | 0.03M | 0.01M | 0.03M | 0.01M |
|
Gains from Investment Securities
|
| | -0.05M | 0.00M | 0.23M | 0.13M | 0.01M | 0.09M | 0.15M | 0.06M | 0.10M | | 0.04M | 0.04M | 0.00M | | 0.27M | 0.07M | 0.05M | | | 0.08M |
|
Non-cash Items
|
| | | | | | | | | | | | | | | | | | | | 0.11M | 0.11M |
|
Cash from Operations
|
| -0.21M | 2.26M | 4.61M | 4.25M | -7.12M | 0.33M | 1.22M | -0.09M | 0.54M | -0.05M | 0.93M | 0.88M | 0.67M | 0.20M | 1.50M | 3.47M | -2.43M | -0.70M | 2.30M | 1.50M | 0.30M |
|
Amortizatization of Intangibles
|
| 0.03M | 0.02M | 0.03M | 0.02M | 0.02M | 0.02M | 0.03M | 0.03M | 0.02M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M |
|
Amortization of Deferred Charges
|
| -0.02M | | -0.03M | -0.04M | -0.04M | -0.04M | -0.02M | -0.01M | -0.01M | -0.03M | -0.03M | -0.03M | -0.03M | -0.02M | -394.00 | -394.00 | -394.00 | -394.00 | -394.00 | -394.00 | -394.00 |
|
Depreciation & Amortization (CF)
|
0.01M | 0.00M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.00M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M |
|
Change in Accured Expenses
|
| -0.39M | 0.19M | 0.15M | 0.12M | -0.17M | 0.20M | -0.39M | 0.09M | 0.12M | -0.02M | 0.14M | 0.04M | -0.01M | 0.07M | 0.24M | -0.11M | 0.02M | 0.21M | 0.11M | 0.01M | -0.04M |
|
Other Working Capital Changes
|
| -0.03M | 0.37M | 0.10M | -0.15M | 0.16M | 0.04M | -0.21M | 0.04M | -0.17M | 0.15M | -0.03M | -0.03M | -0.03M | -0.03M | 0.42M | 0.05M | -0.55M | -0.03M | 0.03M | -0.09M | -0.03M |
|
Capital Expenditures
|
| 0.00M | 0.02M | 0.03M | -0.01M | 0.02M | 0.00M | 0.02M | | | 0.02M | | 0.01M | 0.00M | 0.05M | 0.03M | 600.00 | 0.03M | 0.01M | 887.00 | | |
|
Sales of Property, Plant and Equipment
|
| | | | | | | 0.00M | | | | | | | 0.02M | | | | | | | |
|
Cash from Investing Activities
|
| -0.02M | -0.02M | -4.65M | -4.26M | -1.83M | 2.14M | -2.49M | -1.90M | -2.30M | 3.07M | -2.74M | -3.93M | -4.29M | -1.35M | -4.75M | -5.36M | 2.85M | 2.78M | -2.09M | -4.76M | -3.83M |
|
Cash from Financing Activities
|
| 0.13M | -2.11M | 3.97M | 3.03M | 1.61M | -2.53M | 1.36M | 2.07M | 1.68M | -2.70M | 1.65M | 2.94M | 3.47M | 1.19M | 3.20M | 1.89M | -0.42M | -2.08M | -0.20M | 3.26M | 3.52M |
|
Dividends Paid - Common
|
| | | | | | | 0.02M | | | | 0.03M | 0.03M | 0.03M | 0.03M | | | 0.03M | 0.06M | | | |
|
Change in Cash
|
| -0.10M | 0.12M | -0.07M | -0.39M | 0.06M | -0.06M | 0.09M | 0.08M | -0.09M | 0.32M | -0.16M | -0.11M | -0.15M | 0.05M | -0.04M | -100.00 | 0.00M | -434.00 | 905.00 | 0.01M | -0.01M |
|
Beginning Cash Balance
|
| | | | 0.01M | 0.01M | | 0.18M | | | | 0.03M | | | | | | | | | | |
|
Free Cash Flow
|
| -0.21M | 2.24M | 4.59M | 4.26M | -7.14M | 0.33M | 1.20M | -0.09M | 0.54M | -0.07M | 0.93M | 0.87M | 0.67M | 0.14M | 1.48M | 3.47M | -2.46M | -0.71M | 2.30M | 1.50M | 0.30M |
|
Net Cash Flow
|
| -0.10M | 0.12M | 3.94M | 3.02M | -7.35M | -0.06M | 0.09M | 0.08M | -0.09M | 0.32M | -0.16M | -0.11M | -0.15M | 0.05M | -0.04M | -100.00 | 0.00M | -434.00 | 905.00 | 0.01M | -0.01M |