|
Net Income
|
-1.20M | -0.24M | -0.19M | -0.75M | -1.33M | -0.37M | -0.37M | -2.02M | -0.24M | -0.33M | -0.06M | -0.43M | -0.04M | -0.05M | -0.22M | -0.31M | -0.14M | -0.08M | -0.07M |
|
Depreciation and Depletion
|
| | | | 0.00M | 0.00M | | -223.00 | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 952.00 | 277.00 | 188.00 | 140.00 |
|
Share-based Compensation
|
| | | | 0.60M | | | 1.14M | 0.14M | 0.10M | | 0.01M | | | | | | | 0.08M |
|
Cash from Operations
|
-0.21M | -0.22M | -0.16M | -0.51M | -0.74M | -0.39M | | -0.88M | -0.31M | -0.15M | 0.03M | -0.18M | -0.03M | 0.00M | -0.12M | -0.21M | 0.01M | 0.00M | -0.00M |
|
Amortizatization of Intangibles
|
| | | | | | | | 0.01M | 0.01M | 0.01M | 0.02M | 0.00M | 374.00 | 374.00 | 0.00M | 375.00 | 375.00 | 374.00 |
|
Depreciation & Amortization (CF)
|
| | | | 0.00M | 0.00M | | -223.00 | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 952.00 | 277.00 | 188.00 | 140.00 |
|
Change in Receivables
|
0.00M | -0.01M | | | | | | -0.01M | -0.01M | | | 0.00M | -0.00M | | | | | | |
|
Change in Account Payables
|
-0.01M | 0.01M | -0.01M | 0.01M | 0.04M | -0.06M | | 0.09M | -0.00M | 0.14M | -0.13M | | | | | | | | |
|
Change in Accured Expenses
|
0.00M | | 0.03M | 0.04M | -0.04M | 0.03M | | -0.02M | -0.07M | 0.19M | 0.02M | -0.01M | -0.05M | 0.14M | 0.09M | -0.05M | 0.13M | -0.01M | 0.00M |
|
Other Working Capital Changes
|
-0.01M | 0.02M | | | 0.01M | -0.01M | | 0.00M | 0.01M | -0.00M | -0.02M | 0.05M | -0.05M | | | | 0.01M | -0.00M | -0.00M |
|
Capital Expenditures
|
0.00M | | | | 0.01M | | | 0.00M | | | | | | | | | | | |
|
Cash from Investing Activities
|
-0.00M | | | | -0.01M | | | -0.00M | | | | | | | | | | | |
|
Other financing activities
|
-0.01M | -0.04M | -0.01M | | -0.02M | 0.62M | 1.59M | 0.06M | | | | | | | | | | | |
|
Cash from Financing Activities
|
0.31M | 0.02M | 0.17M | 1.05M | 0.45M | 0.07M | | 0.88M | 0.32M | 0.12M | -0.04M | 0.23M | -0.01M | 0.00M | 0.15M | 0.18M | -0.02M | 0.01M | 0.03M |
|
Change in Cash
|
0.09M | -0.21M | 0.01M | 0.52M | -0.29M | -0.32M | | -0.00M | 0.01M | -0.02M | -0.00M | 0.04M | -0.05M | 0.01M | 0.03M | -0.03M | -0.00M | 0.01M | 0.02M |
|
Beginning Cash Balance
|
| | | | | | | | | | | | | | | | 0.02M | 0.16M | 0.05M |
|
Free Cash Flow
|
-0.21M | -0.22M | -0.16M | -0.51M | -0.75M | -0.39M | | -0.88M | -0.31M | -0.15M | 0.03M | -0.18M | -0.03M | 0.00M | -0.12M | -0.21M | 0.01M | 0.00M | -0.00M |
|
Net Cash Flow
|
0.09M | -0.21M | 0.01M | 0.54M | -0.29M | -0.32M | | -0.00M | 0.01M | -0.02M | -0.00M | 0.04M | -0.05M | 0.01M | 0.03M | -0.03M | -0.00M | 0.01M | 0.02M |