|
Net Income
|
-83.98M | -182.15M |
|
Depreciation and Depletion
|
| 0.20M |
|
Share-based Compensation
|
6.10M | 23.33M |
|
Gains from Investment Securities
|
2.30M | 10.84M |
|
Cash from Operations
|
-74.76M | -171.20M |
|
Depreciation & Amortization (CF)
|
| 0.20M |
|
Change in Account Payables
|
1.61M | -1.07M |
|
Change in Accured Expenses
|
7.65M | 6.29M |
|
Other Working Capital Changes
|
2.79M | 6.08M |
|
Capital Expenditures
|
0.21M | 1.15M |
|
Change in Acquisitions & Divestments
|
30.00M | 350.14M |
|
Cash from Investing Activities
|
-273.91M | -300.46M |
|
Other financing activities
|
6.10M | 23.33M |
|
Cash from Financing Activities
|
315.39M | 495.11M |
|
Change in Cash
|
-33.28M | 23.47M |
|
Free Cash Flow
|
-74.97M | -172.35M |
|
Net Cash Flow
|
-33.28M | 23.45M |