|
Net Income
|
| | | | | | | | | | -1.01M | -0.94M | -0.98M | | -0.36M | -0.63M | 0.22M | | | -0.12M | -0.42M | -1.59M | -3.38M | -2.66M | -2.47M | -1.18M | -0.91M | -1.42M | -0.18M | -0.37M | -1.06M | -0.31M | -0.66M | -0.54M | -1.55M | | | -0.01M | 0.02M | -0.22M |
|
Share-based Compensation
|
| | | | | | | | | | 0.00M | | | 0.00M | 0.06M | -0.03M | 0.05M | 0.01M | 0.01M | 0.00M | -0.01M | 0.79M | 1.68M | 0.67M | 0.67M | 0.55M | 0.22M | 0.96M | 0.16M | -0.19M | 0.71M | 0.06M | -0.09M | 0.18M | 0.00M | 0.00M | -0.04M | 0.02M | 0.02M | 0.01M |
|
Gains from Investment Securities
|
| | | | | | | | | 2.90M | 3.08M | 3.35M | 3.40M | 3.50M | 3.50M | 3.50M | 3.50M | 3.50M | 3.50M | 3.50M | 3.50M | 5.55M | 8.30M | 8.30M | | 8.30M | 8.30M | 12.73M | 12.73M | -0.03M | 28.30M | 0.02M | 24.21M | 30.54M | 30.54M | 33.21M | 33.21M | 33.21M | 33.21M | 33.21M |
|
Non-cash Items
|
| | | | | | | | | 0.73M | 0.77M | 0.83M | 0.88M | 1.93M | 2.00M | 2.01M | 2.98M | 3.08M | 3.15M | 3.16M | 3.40M | 3.97M | 4.76M | 0.23M | 4.76M | 5.49M | 6.48M | 7.65M | 9.51M | 7.65M | 15.15M | 19.63M | 21.54M | 28.88M | 29.71M | 30.05M | 30.05M | 30.30M | 31.13M | 32.84M |
|
Cash from Operations
|
-0.00M | -0.00M | -0.00M | 0.00M | -0.03M | -0.04M | -0.07M | -0.01M | | | -0.49M | | | -0.79M | -0.95M | -0.32M | -0.23M | -0.00M | -0.17M | -0.09M | -0.07M | -0.61M | -1.06M | -1.47M | -1.62M | -0.33M | -0.74M | -0.03M | -0.12M | -0.43M | -0.35M | 0.50M | -0.72M | -0.07M | -0.36M | -0.05M | 0.09M | 0.34M | -0.08M | -0.31M |
|
Amortizatization of Intangibles
|
| | | | | | | | | | | | | | | | | | | | | | | | | 0.07M | 0.07M | 0.07M | 0.07M | | | | | | | | | | | |
|
Change in Receivables
|
| | | | | | | | | | -0.50M | | | 0.03M | 0.03M | -0.08M | | | | | | -0.09M | 0.05M | 0.04M | -0.08M | 0.13M | -0.06M | -0.05M | 0.14M | 0.03M | 0.05M | 0.24M | -0.18M | -0.05M | -0.02M | | -0.01M | | | |
|
Change in Account Payables
|
| | | | | | -0.04M | | | | 723.00 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Accured Expenses
|
| | | | | | -0.04M | 750.00 | 0.06M | 0.06M | 0.23M | | | 0.03M | 0.03M | 0.03M | 0.05M | -0.14M | 0.05M | -0.02M | 0.24M | 0.15M | 0.12M | 0.87M | -0.03M | 0.27M | -0.37M | 0.45M | -0.09M | 0.07M | 0.17M | 0.39M | -0.11M | 0.59M | 0.03M | -0.34M | -0.03M | -0.10M | -0.06M | 1.00 |
|
Other Working Capital Changes
|
| | | | | | | | | | 0.05M | | | 0.25M | -0.08M | 1.08M | -1.31M | -0.00M | 0.00M | -0.01M | -1.00 | 0.33M | -0.35M | 0.02M | 0.07M | 0.02M | 0.08M | 0.03M | -0.21M | -0.02M | | | | 0.00M | | | | 0.43M | -0.10M | -0.20M |
|
Cash from Investing Activities
|
| | | | | | | | | | 0.10M | | | | -0.10M | | | | | | | | | -3.85M | | | | | | | | | | | | | | -0.31M | -0.16M | |
|
Other financing activities
|
| | | | | | | | | | | | | | | | | | | | | 0.00M | | 0.27M | | | | | | | | | | | | | | | | |
|
Cash from Financing Activities
|
| 0.00M | 0.01M | 0.02M | 0.07M | 0.07M | 0.02M | 0.01M | | | 0.20M | | | 0.33M | 0.54M | 0.32M | 0.21M | 0.01M | 0.28M | | 0.08M | 4.89M | 0.18M | 3.94M | 0.54M | 0.52M | 0.12M | | 0.06M | 0.68M | 0.06M | 1.06M | -0.82M | 0.07M | 0.36M | 0.05M | -0.09M | 0.03M | 0.26M | 0.27M |
|
Change in Cash
|
-0.00M | -801.00 | 0.00M | 0.02M | 0.02M | 0.03M | -0.05M | 0.00M | | 0.02M | -0.19M | | | -0.47M | -0.40M | -0.00M | -0.02M | 0.01M | -0.13M | 0.15M | 0.00M | 4.29M | -1.29M | -1.38M | -1.09M | 0.19M | -0.62M | -0.03M | -0.07M | 0.26M | -0.29M | 0.00M | -0.01M | 0.00M | -0.01M | -595.00 | -30.00 | 0.06M | 0.03M | -0.04M |
|
Free Cash Flow
|
-0.00M | -0.00M | -0.00M | 0.00M | -0.03M | -0.04M | -0.07M | -0.01M | | | -0.49M | | | -0.79M | -0.95M | -0.32M | -0.23M | -0.00M | -0.17M | -0.09M | -0.07M | -0.61M | -1.06M | -1.47M | -1.62M | -0.33M | -0.74M | -0.03M | -0.12M | -0.43M | -0.35M | 0.50M | -0.72M | -0.07M | -0.36M | -0.05M | 0.09M | 0.34M | -0.08M | -0.31M |
|
Net Cash Flow
|
-0.00M | -801.00 | 0.00M | 0.02M | 0.04M | 0.03M | -0.05M | 0.00M | | | -0.19M | | | -0.47M | -0.50M | -0.00M | -0.02M | 0.01M | 0.11M | -0.09M | 0.00M | 4.29M | -0.89M | -1.38M | -1.09M | 0.19M | -0.62M | -0.03M | -0.07M | 0.26M | -0.29M | 1.56M | -1.54M | 0.00M | -0.01M | -595.00 | -30.00 | 0.06M | 0.03M | -0.04M |