|
Net Income
|
-48.55M | -88.04M |
|
Share-based Compensation
|
1.53M | 11.40M |
|
Gains from Investment Securities
|
0.22M | |
|
Non-cash Items
|
40.29M | 108.16M |
|
Cash from Operations
|
-45.68M | -78.71M |
|
Amortizatization of Intangibles
|
2.88M | 4.99M |
|
Depreciation & Amortization (CF)
|
0.02M | 0.03M |
|
Change in Receivables
|
| 0.69M |
|
Change in Account Payables
|
2.01M | 3.27M |
|
Change in Accured Expenses
|
4.14M | 5.47M |
|
Capital Expenditures
|
| 0.23M |
|
Change in Acquisitions & Divestments
|
396.42M | 745.41M |
|
Cash from Investing Activities
|
-121.19M | -300.76M |
|
Other financing activities
|
-3.42M | -3.42M |
|
Shares Issued
|
2.08M | 406.41M |
|
Preferred Shares Issued
|
104.63M | |
|
Cash from Financing Activities
|
87.00M | 628.28M |
|
Change in Cash
|
-79.88M | 248.80M |
|
Free Cash Flow
|
-45.68M | -78.95M |
|
Net Cash Flow
|
-79.88M | 248.80M |