|
Depreciation and Depletion
|
0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M |
|
Share-based Compensation
|
1.69M | 2.07M | 0.14M | 3.64M | 0.84M | 0.07M | 0.15M |
|
Cash from Operations
|
-5.60M | -4.94M | -5.07M | -3.17M | -8.22M | -2.01M | -1.30M |
|
Depreciation & Amortization (CF)
|
0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M |
|
Change in Account Payables
|
0.19M | 2.34M | -0.28M | 3.86M | 0.57M | 1.62M | 5.87M |
|
Other Working Capital Changes
|
-0.94M | 1.77M | 0.48M | 1.98M | -0.45M | 0.50M | 1.10M |
|
Cash from Investing Activities
|
| | 0.01M | | -0.01M | -0.00M | -0.01M |
|
Other financing activities
|
| | | -3.06M | | | |
|
Cash from Financing Activities
|
8.74M | 16.91M | 1.85M | 47.01M | -0.01M | -0.01M | -0.01M |
|
Exchange Rate Effect
|
| | | | 1.10M | -1.42M | -2.46M |
|
Beginning Cash Balance
|
3.14M | 32.72M | 11.62M | 66.56M | -8.24M | -10.22M | -11.30M |
|
Free Cash Flow
|
-5.60M | -4.94M | -5.07M | -3.17M | -8.22M | -2.01M | -1.30M |
|
Net Cash Flow
|
3.14M | 11.97M | -3.21M | 43.84M | -8.24M | -2.03M | -1.32M |