|
Net Income
|
-2.15M | -1.45M | -1.67M | -2.60M | -3.34M | 4.17M | -2.05M | 0.43M | -4.17M | -2.16M | -2.05M | -1.88M | -1.73M | -2.32M |
|
Depreciation and Depletion
|
0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.00M | 407.00 | 0.00M | 0.00M | 0.01M | 0.01M | 0.01M | 0.01M |
|
Share-based Compensation
|
| | | 0.21M | 0.28M | 0.55M | 0.38M | 0.87M | 2.75M | 0.67M | 3.59M | 0.14M | 0.03M | 0.03M |
|
Gains from Sales and Divestitures
|
| | | | | | 0.26M | | | | | | | |
|
Gains from Investment Securities
|
0.00M | | | -0.34M | -0.01M | -0.87M | -0.02M | 0.23M | 1.73M | | 0.02M | 0.02M | | 0.23M |
|
Non-cash Items
|
| | | | | | 0.22M | | | | | | | |
|
Change in Interest Receivables
|
| -0.86M | -0.63M | -0.76M | -0.66M | 0.16M | 0.00M | 791.00 | 790.00 | 0.00M | 0.02M | -0.02M | 0.00M | 485.00 |
|
Cash from Operations
|
| -0.31M | -0.07M | -0.41M | -0.31M | -3.75M | -0.06M | -1.14M | -1.19M | -1.68M | -1.64M | -1.60M | -1.45M | -2.11M |
|
Amortizatization of Intangibles
|
952.00 | 0.00M | -0.82M | 0.34M | 0.01M | 0.01M | 0.03M | 0.01M | 0.00M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M |
|
Amortization of Deferred Charges
|
| | | 0.32M | 0.02M | 0.02M | | 0.13M | | | | | | |
|
Depreciation & Amortization (CF)
|
0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.00M | 407.00 | 0.00M | 0.00M | 0.01M | 0.01M | 0.01M | 0.01M |
|
Change in Receivables
|
| 0.14M | -0.15M | 0.04M | 0.04M | 0.01M | 0.09M | 0.08M | -0.02M | 0.03M | 0.16M | 0.00M | -0.19M | 0.38M |
|
Change in Inventory
|
| -0.02M | -0.05M | 0.11M | -0.11M | -0.06M | -0.15M | -0.03M | -0.01M | 0.03M | -0.01M | 0.33M | 0.03M | -0.03M |
|
Change in Accured Expenses
|
| 0.04M | 0.23M | 0.08M | 0.22M | -0.79M | 0.27M | 0.02M | 0.10M | 0.05M | 0.33M | 0.26M | -0.25M | 0.45M |
|
Capital Expenditures
|
| -0.00M | 0.03M | 0.00M | 0.01M | -0.01M | 0.06M | 726.00 | 0.09M | 0.01M | | 0.00M | 0.05M | 0.01M |
|
Change in Intangibles
|
| | | | | 0.01M | | 0.01M | 0.01M | 0.00M | | | | |
|
Change in Acquisitions & Divestments
|
| | | | | | | | | | | 1.71M | | |
|
Cash from Investing Activities
|
| 0.00M | -0.06M | -0.00M | -0.02M | -0.03M | -0.07M | -0.01M | -0.13M | -1.75M | -0.00M | 1.70M | -0.05M | -0.03M |
|
Other financing activities
|
| | | 0.02M | 0.13M | 0.11M | 0.38M | 0.02M | -0.01M | 0.10M | | | | |
|
Long-Term Debt Issuances
|
| | | 0.20M | 0.45M | | | | | | | | | |
|
Shares Issued
|
| | 0.86M | | | | -0.15M | 1.91M | | 0.00M | | | | |
|
Cash from Financing Activities
|
| | -0.07M | 0.18M | 0.32M | 5.97M | | 1.90M | -865.00 | 5.15M | 973.00 | 1.70M | | 4.28M |
|
Exchange Rate Effect
|
| | | -0.00M | -374.00 | 0.01M | 0.05M | -824.00 | 0.00M | 0.00M | -0.00M | -0.01M | 0.02M | 0.00M |
|
Change in Cash
|
| -0.31M | -0.17M | -0.23M | -0.01M | 2.20M | -0.08M | 0.75M | -1.32M | 1.72M | -1.64M | 1.79M | -1.48M | 2.15M |
|
Free Cash Flow
|
| -0.31M | -0.10M | -0.42M | -0.33M | -3.74M | -0.12M | -1.14M | -1.28M | -1.69M | -1.64M | -1.60M | -1.50M | -2.12M |
|
Net Cash Flow
|
| -0.31M | -0.19M | -0.23M | -0.01M | 2.19M | -0.13M | 0.75M | -1.32M | 1.72M | -1.64M | 1.80M | -1.50M | 2.15M |