|
Net Income
|
-36.83M | -61.13M |
|
Share-based Compensation
|
2.89M | 7.63M |
|
Gains from Investment Securities
|
-0.53M | 5.25M |
|
Cash from Operations
|
-33.45M | -47.42M |
|
Amortizatization of Intangibles
|
0.28M | 0.34M |
|
Depreciation & Amortization (CF)
|
0.40M | 0.50M |
|
Change in Account Payables
|
-0.63M | 0.52M |
|
Change in Accured Expenses
|
-0.36M | 4.01M |
|
Other Working Capital Changes
|
-0.29M | 0.46M |
|
Capital Expenditures
|
0.47M | 2.08M |
|
Cash from Investing Activities
|
-0.47M | -2.08M |
|
Other financing activities
|
1.39M | 4.62M |
|
Cash from Financing Activities
|
68.13M | 135.69M |
|
Exchange Rate Effect
|
-0.01M | -0.01M |
|
Change in Cash
|
34.20M | 86.18M |
|
Free Cash Flow
|
-33.92M | -49.50M |
|
Net Cash Flow
|
34.21M | 86.19M |