|
Net Income
|
-8.66M | -6.03M |
|
Depreciation and Depletion
|
0.21M | 0.07M |
|
Share-based Compensation
|
1.15M | 2.04M |
|
Gains from Investment Securities
|
10.72M | 15.98M |
|
Cash from Operations
|
-5.72M | -3.28M |
|
Depreciation & Amortization (CF)
|
0.21M | 0.07M |
|
Change in Receivables
|
0.05M | -0.15M |
|
Change in Account Payables
|
-0.12M | 0.60M |
|
Change in Accured Expenses
|
0.07M | -0.05M |
|
Other Working Capital Changes
|
-0.21M | 0.29M |
|
Capital Expenditures
|
0.04M | 0.03M |
|
Cash from Investing Activities
|
-0.04M | -0.03M |
|
Other financing activities
|
1.15M | 2.04M |
|
Cash from Financing Activities
|
| -0.69M |
|
Change in Cash
|
-5.37M | -3.99M |
|
Free Cash Flow
|
-5.76M | -3.30M |
|
Net Cash Flow
|
-5.76M | -3.99M |