|
Net Income
|
-3.84M | -7.51M | -12.09M | -18.70M | -22.34M | -38.89M | -60.83M | -37.55M | -57.78M | -62.02M | -37.54M | -55.85M |
|
Depreciation and Depletion
|
| 0.00M | 0.02M | 0.04M | 0.04M | 0.07M | 0.10M | 0.06M | 0.26M | 0.26M | 0.26M | 0.25M |
|
Share-based Compensation
|
1.70M | 2.04M | 2.19M | 2.76M | 2.71M | 4.14M | 8.08M | 7.08M | 7.11M | 8.29M | 5.75M | 7.97M |
|
Deferred Taxes
|
| | | | | | -1.31M | -0.48M | | | | |
|
Gains from Investment Securities
|
| -2.33M | | | | | | | 2.45M | | 0.53M | 0.13M |
|
Cash from Operations
|
-1.71M | -4.78M | -9.31M | -15.15M | -19.22M | -29.86M | -44.98M | -37.49M | -42.56M | -56.64M | -30.33M | -43.21M |
|
Amortizatization of Intangibles
|
0.12M | 0.15M | 0.04M | -0.27M | -0.13M | 0.24M | 0.58M | 0.57M | 0.41M | 0.33M | 0.35M | 1.67M |
|
Depreciation & Amortization (CF)
|
| 0.00M | 0.02M | 0.04M | 0.04M | 0.07M | 0.10M | 0.06M | 0.26M | 0.26M | 0.26M | 0.25M |
|
Change in Account Payables
|
0.27M | -0.00M | 0.51M | -0.58M | 0.73M | 2.05M | -2.85M | -0.43M | 0.64M | -0.89M | 1.20M | -1.16M |
|
Change in Accured Expenses
|
-0.01M | 0.78M | 0.29M | 0.76M | 0.29M | 3.10M | 6.04M | -5.01M | 4.56M | 1.20M | -8.08M | 5.00M |
|
Other Working Capital Changes
|
0.01M | 0.22M | 0.26M | -0.28M | 0.80M | 0.15M | 0.45M | 3.40M | -2.24M | 3.76M | -1.73M | -2.07M |
|
Capital Expenditures
|
| 0.01M | 0.09M | 0.01M | 0.02M | 0.26M | 0.01M | | 0.01M | 0.02M | | |
|
Acquisitions
|
| | | | | | 0.61M | | | | | |
|
Change in Acquisitions & Divestments
|
| | | 15.84M | 24.92M | 36.66M | 75.64M | 34.80M | | 63.00M | 30.00M | 52.00M |
|
Cash from Investing Activities
|
| -0.01M | -13.04M | -0.23M | -10.20M | -23.34M | 18.48M | 29.02M | -0.01M | -29.95M | 30.00M | -44.92M |
|
Other financing activities
|
| | | | | | 0.12M | | | | 1.04M | 0.29M |
|
Cash from Financing Activities
|
3.75M | 10.06M | 28.47M | 12.74M | 37.43M | 80.53M | 23.58M | 41.90M | 194.50M | 1.22M | -1.27M | -0.17M |
|
Change in Cash
|
2.04M | 5.26M | 6.12M | -2.63M | 8.01M | 27.33M | -2.93M | 33.43M | 151.93M | -85.37M | -1.60M | -88.30M |
|
Free Cash Flow
|
-1.71M | -4.79M | -9.40M | -15.16M | -19.25M | -30.12M | -44.99M | -37.49M | -42.56M | -56.65M | -30.33M | -43.21M |
|
Net Cash Flow
|
2.04M | 5.26M | 6.12M | -2.63M | 8.01M | 27.33M | -2.93M | 33.43M | 151.93M | -85.37M | -1.60M | -88.30M |