|
Net Income
|
-8.94M | -61.38M | -66.25M | -55.78M | -70.54M | -54.41M | -7.87M | -44.14M |
|
Depreciation and Depletion
|
| 3.19M | 2.85M | 3.39M | 2.91M | 2.27M | 1.15M | 0.64M |
|
Share-based Compensation
|
| 29.94M | 7.07M | 6.58M | 6.82M | 4.38M | 2.69M | 7.10M |
|
Gains from Sales and Divestitures
|
| 0.06M | 0.12M | 0.06M | | | | |
|
Gains from Investment Securities
|
1.12M | 2.90M | 1.70M | 0.70M | 0.30M | 0.05M | 0.20M | 1.10M |
|
Asset Writedowns and Impairment
|
| 0.05M | | | | | | |
|
Non-cash Items
|
| 0.09M | 0.40M | 1.24M | | | | |
|
Cash from Operations
|
5.82M | -12.99M | -60.21M | -45.46M | -32.98M | -9.82M | -6.38M | -35.76M |
|
Amortizatization of Intangibles
|
0.12M | 0.13M | | | | | | |
|
Amortization of Deferred Charges
|
1.86M | 1.70M | 1.93M | 2.59M | 3.73M | 0.21M | 1.97M | 10.71M |
|
Depreciation & Amortization (CF)
|
3.75M | 3.24M | 2.90M | 3.44M | 2.96M | 2.39M | 1.34M | 0.72M |
|
Change in Receivables
|
-4.69M | 0.41M | 6.82M | -6.17M | 5.35M | -7.35M | 3.07M | -1.09M |
|
Change in Inventory
|
1.13M | 1.43M | -2.58M | -0.40M | 1.58M | 1.74M | 0.99M | -0.72M |
|
Change in Account Payables
|
2.94M | 11.32M | -7.87M | -5.18M | 1.23M | 1.63M | -1.02M | 2.78M |
|
Change in Accured Expenses
|
1.00M | 0.28M | 0.75M | 2.98M | -0.84M | -2.38M | -2.52M | -1.49M |
|
Capital Expenditures
|
2.07M | 1.82M | 0.66M | 0.52M | 0.91M | 1.02M | 0.99M | 0.16M |
|
Change in Intangibles
|
| | | | | 1.50M | | |
|
Cash from Investing Activities
|
-2.07M | -1.82M | -0.66M | -0.52M | -0.91M | -2.52M | -0.99M | -0.16M |
|
Other financing activities
|
0.61M | 4.77M | 3.95M | 2.91M | | | 4.64M | |
|
Long-Term Debt Issuances
|
5.00M | | 70.00M | 50.00M | | | 31.14M | |
|
Long-Term Debt Repayments
|
| | 50.00M | 22.50M | | | 51.53M | 0.02M |
|
Short-Term Debt issuances
|
| | | | | 0.68M | | |
|
Shares Issued
|
0.02M | 68.83M | 39.32M | 6.21M | 0.18M | 0.03M | 0.04M | 0.73M |
|
Cash from Financing Activities
|
4.41M | 58.03M | 49.60M | 28.46M | 30.11M | 11.59M | 3.97M | 83.59M |
|
Change in Cash
|
8.17M | 43.22M | -11.27M | -17.52M | -3.78M | -0.75M | -3.40M | 47.67M |
|
Beginning Cash Balance
|
9.21M | 17.38M | 60.60M | 49.33M | 31.81M | 28.02M | 27.27M | 23.87M |
|
Free Cash Flow
|
3.76M | -14.81M | -60.87M | -45.98M | -33.89M | -10.84M | -7.38M | -35.92M |
|
Net Cash Flow
|
8.17M | 43.22M | -11.27M | -17.52M | -3.78M | -0.75M | -3.40M | 47.67M |