|
Net Income
|
-0.04M | -0.07M | -0.02M | -0.05M | -0.33M | -0.01M | 0.02M | -0.01M | 0.00M | -0.08M | 0.00M | -0.06M | -0.03M | -0.17M | -0.30M | -0.23M | -0.15M | -0.19M | -0.16M | -0.04M | -0.14M | -0.12M | -1.03M |
|
Depreciation and Depletion
|
| | | | | | | | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M |
|
Share-based Compensation
|
| | | | | | | | | | 0.02M | 0.02M | 0.02M | 0.19M | 0.11M | 0.11M | 0.08M | 0.08M | 0.07M | -0.05M | 0.03M | 0.03M | 0.03M |
|
Gains from Investment Securities
|
908.00 | | | | 0.00M | 0.00M | -0.00M | 0.04M | 450.00 | 358.00 | 257.00 | 0.02M | 67.00 | | -1.00 | 0.03M | | | 0.07M | | | | |
|
Cash from Operations
|
-0.08M | 0.00M | 0.08M | -0.09M | -0.07M | 0.17M | 0.09M | 0.60M | -0.75M | -0.01M | 0.21M | 0.18M | -0.13M | 0.05M | 0.12M | -0.19M | -0.43M | -0.23M | -0.09M | -0.02M | -0.13M | -0.06M | -0.07M |
|
Amortizatization of Intangibles
|
| | | | | | | | 0.00M | 0.00M | 0.00M | 0.00M | 888.00 | | | -8.00 | | | | | | | |
|
Depreciation & Amortization (CF)
|
| | | | | | | | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M |
|
Change in Receivables
|
-0.05M | 0.00M | 0.01M | 0.04M | -0.02M | -0.03M | -168.00 | 0.03M | -0.01M | -0.01M | 0.01M | 0.01M | -0.01M | 0.01M | 0.01M | 0.00M | -0.03M | -0.02M | 0.00M | 0.01M | 0.00M | 0.00M | 0.02M |
|
Change in Account Payables
|
-0.10M | 0.07M | 0.09M | -0.04M | 0.04M | 0.01M | -0.05M | 0.00M | 0.00M | 0.00M | 997.00 | 0.03M | 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
|
-155.00 | 0.00M | 0.00M | 0.00M | -0.04M | -0.01M | -0.14M | 1.02M | -0.78M | 0.04M | 0.19M | 0.18M | -0.18M | 0.05M | 0.11M | -0.08M | -0.38M | -0.15M | -0.00M | 0.07M | -0.05M | -0.00M | 0.02M |
|
Other Working Capital Changes
|
-277.00 | 0.00M | -946.00 | 0.00M | -0.00M | 0.02M | 0.05M | -0.06M | -234.00 | 469.00 | 387.00 | -0.00M | | 0.00M | -20.00 | -0.00M | 0.01M | | | 575.00 | -0.02M | -0.02M | -0.01M |
|
Capital Expenditures
|
0.00M | 255.00 | 0.00M | 0.00M | 690.00 | 0.00M | 0.00M | 713.00 | 831.00 | 391.00 | 0.00M | 0.00M | 0.02M | -29.00 | 0.00M | -49.00 | | | | | | | 12.00 |
|
Sales of Property, Plant and Equipment
|
| | | | | | | | 883.00 | -31.00 | -31.00 | -11.00 | | | 828.00 | -1.00 | | | | | | | |
|
Cash from Investing Activities
|
-0.00M | -0.02M | -0.00M | -0.00M | -690.00 | -0.00M | -0.00M | -713.00 | 52.00 | -422.00 | -0.00M | -0.00M | -0.02M | 29.00 | -174.00 | 48.00 | | | | | | | -12.00 |
|
Cash from Financing Activities
|
-0.00M | 0.10M | -0.00M | 0.03M | 0.04M | -0.01M | 0.05M | -0.01M | 0.02M | -0.00M | 0.01M | -0.00M | 0.01M | 0.10M | 0.08M | 2.00 | | 0.10M | | 0.05M | 0.12M | 0.05M | 0.10M |
|
Exchange Rate Effect
|
-0.01M | 0.00M | 0.00M | 0.00M | 0.00M | -0.01M | -0.02M | -0.00M | 0.01M | -0.06M | -0.03M | -0.07M | -0.04M | 0.03M | -0.01M | -0.02M | 0.01M | 0.02M | 670.00 | -0.00M | -0.00M | 819.00 | 0.00M |
|
Change in Cash
|
-0.09M | 0.09M | 0.08M | -0.05M | 0.11M | 0.02M | 0.12M | 0.59M | -0.72M | -0.07M | 0.19M | 0.10M | -0.18M | 0.18M | 0.19M | -0.20M | -0.41M | -0.11M | -0.09M | 0.02M | -0.01M | -0.01M | 0.03M |
|
Free Cash Flow
|
-0.08M | 898.00 | 0.08M | -0.09M | -0.07M | 0.17M | 0.09M | 0.60M | -0.75M | -0.01M | 0.21M | 0.18M | -0.16M | 0.05M | 0.12M | -0.19M | -0.43M | -0.23M | -0.09M | -0.02M | -0.13M | -0.06M | -0.07M |
|
Net Cash Flow
|
-0.08M | 0.08M | 0.07M | -0.06M | -0.02M | 0.16M | 0.14M | 0.59M | -0.72M | -0.01M | 0.22M | 0.17M | -0.14M | 0.15M | 0.20M | -0.19M | -0.43M | -0.13M | -0.09M | 0.03M | -0.01M | -0.01M | 0.03M |