|
Net Income
|
-0.04M | -28.29M | -1.70M | -5.88M | -12.98M | | | -22.56M | -47.93M | -42.04M |
|
Depreciation and Depletion
|
| | | | | 0.01M | 0.05M | 0.10M | 1.68M | 5.04M |
|
Share-based Compensation
|
| | 0.60M | | | 1.14M | 1.23M | 9.80M | 14.60M | 14.70M |
|
Gains from Sales and Divestitures
|
| | | | | | | | 1.31M | 3.14M |
|
Gains from Investment Securities
|
| | | 0.01M | | 0.08M | 2.70M | | 3.29M | 9.45M |
|
Asset Writedowns and Impairment
|
| | | 0.15M | | 0.04M | 0.19M | | 0.60M | 2.92M |
|
Cash from Operations
|
-0.03M | -0.20M | -0.48M | -0.99M | -3.43M | -7.76M | -10.20M | -13.37M | -16.74M | -28.90M |
|
Amortizatization of Intangibles
|
| 0.03M | 0.45M | 0.19M | 2.24M | 2.81M | | 0.10M | 4.19M | 3.78M |
|
Depreciation & Amortization (CF)
|
| | | | | 0.01M | 0.05M | 0.10M | 1.70M | 5.00M |
|
Change in Receivables
|
| | -0.07M | | | | | | 0.23M | 2.57M |
|
Change in Inventory
|
| | | | | | | 0.13M | 0.62M | 3.17M |
|
Change in Account Payables
|
0.01M | | | | | | | | | |
|
Change in Accured Expenses
|
0.01M | 0.20M | 0.09M | 0.36M | 0.20M | 1.00M | 0.69M | 0.16M | 5.43M | -2.76M |
|
Other Working Capital Changes
|
-0.00M | -0.00M | 0.05M | 0.13M | -0.14M | 0.78M | -0.41M | 0.89M | 0.55M | 1.07M |
|
Capital Expenditures
|
| -0.10M | | 0.01M | | 5.44M | 12.87M | 21.88M | 11.75M | 2.55M |
|
Change in Intangibles
|
| | | | | 1.64M | | | | |
|
Cash from Investing Activities
|
| | | -0.01M | | -7.08M | -15.08M | -36.72M | -12.97M | -2.55M |
|
Other financing activities
|
| | | -0.07M | | | 2.16M | | 0.40M | 1.09M |
|
Cash from Financing Activities
|
0.02M | 0.28M | 0.40M | 1.12M | 3.32M | 26.85M | 41.41M | 23.42M | 34.39M | 36.94M |
|
Dividends Paid - Common
|
| | | | | 0.10M | 0.13M | | | |
|
Change in Cash
|
-0.01M | 0.08M | -0.08M | 0.11M | -0.12M | 12.01M | 16.15M | -26.67M | 4.68M | 5.47M |
|
Beginning Cash Balance
|
0.02M | 0.01M | 0.08M | 0.01M | 0.12M | -12.01M | -16.15M | 26.67M | 2.32M | 7.00M |
|
Free Cash Flow
|
-0.03M | -0.10M | -0.48M | -1.00M | -3.43M | -13.20M | -23.07M | -35.25M | -28.49M | -31.45M |
|
Net Cash Flow
|
-0.01M | 0.08M | -0.08M | 0.11M | -0.12M | 12.01M | 16.12M | -26.67M | 4.68M | 5.49M |