|
Net Income
|
0.02M | -1.59M | -0.39M | -0.44M | -1.53M | -1.12M | -1.14M | -1.01M | -0.88M | 0.01M | -0.88M | -1.08M | -1.22M | 0.54M | -1.42M | -1.20M |
|
Depreciation and Depletion
|
| | | | 0.09M | 0.10M | | | 0.14M | 0.15M | | | 0.25M | 0.23M | | |
|
Gains from Investment Securities
|
| 725.00 | | | 0.01M | 0.01M | | | 0.02M | 0.02M | | | 0.01M | 800.00 | 0.05M | |
|
Cash from Operations
|
| -0.11M | -0.38M | -0.51M | -2.45M | -0.47M | -1.77M | -0.78M | -0.76M | -1.28M | -0.37M | 0.99M | 0.54M | -0.29M | -0.86M | -0.90M |
|
Amortizatization of Intangibles
|
| | | | | | | | | | | | | 0.01M | | |
|
Depreciation & Amortization (CF)
|
| 0.04M | 0.39M | 0.08M | 0.09M | 0.10M | 0.13M | 0.12M | 0.14M | 0.15M | 0.17M | 0.19M | 0.25M | 0.23M | 0.24M | 0.24M |
|
Change in Receivables
|
| | | | | | | | | | 0.09M | 0.01M | -0.07M | 0.05M | -0.03M | 0.04M |
|
Change in Inventory
|
| 0.01M | -0.00M | 0.01M | 0.02M | 0.00M | -0.01M | -0.00M | 0.01M | 0.01M | 0.00M | 0.02M | -0.02M | 0.05M | 0.00M | 0.09M |
|
Change in Account Payables
|
| | 0.07M | -0.03M | -1.42M | 0.11M | -0.16M | 0.22M | -0.20M | -0.01M | 0.06M | 1.08M | 0.61M | -0.73M | 0.19M | 0.01M |
|
Change in Accured Expenses
|
| 0.11M | -0.10M | 0.00M | 0.78M | 0.20M | 0.04M | -0.15M | 0.10M | -0.03M | 0.03M | 0.19M | -0.02M | -504.00 | 0.07M | 0.01M |
|
Other Working Capital Changes
|
| 0.04M | 0.02M | 0.04M | 0.35M | -0.25M | 0.71M | -0.06M | -0.09M | 0.69M | -0.35M | -0.67M | 0.19M | -0.07M | -0.12M | -0.17M |
|
Capital Expenditures
|
| 0.08M | 0.19M | 0.10M | 0.17M | 1.02M | 0.94M | 0.10M | 0.30M | 0.13M | 0.36M | 0.04M | 0.04M | 0.32M | 0.03M | 0.22M |
|
Cash from Investing Activities
|
| -0.08M | -0.19M | -0.10M | -0.17M | -1.02M | -0.94M | -0.10M | -0.30M | -0.13M | -0.36M | -1.84M | -0.04M | -0.32M | -0.03M | -2.72M |
|
Cash from Financing Activities
|
| 1.23M | 0.06M | 0.05M | 10.23M | 0.35M | 0.41M | 0.02M | 0.24M | 0.72M | 0.62M | 0.69M | 0.01M | 0.14M | 3.05M | 1.55M |
|
Dividends Paid - Common
|
| 504.00 | | | | | | | | | | | | | | |
|
Change in Cash
|
| 1.03M | -0.50M | -0.55M | 7.62M | -1.14M | -2.30M | -0.86M | -0.83M | -0.69M | -0.11M | -0.16M | 0.52M | -0.47M | 2.16M | -2.07M |
|
Free Cash Flow
|
| -0.20M | -0.56M | -0.61M | -2.62M | -1.48M | -2.71M | -0.88M | -1.06M | -1.41M | -0.73M | 0.95M | 0.50M | -0.61M | -0.90M | -1.12M |
|
Net Cash Flow
|
| 1.03M | -0.50M | -0.55M | 7.62M | -1.14M | -2.30M | -0.86M | -0.83M | -0.69M | -0.11M | -0.16M | 0.52M | -0.47M | 2.16M | -2.07M |