|
Net Income
|
-44.23M | -1.08M | -10.39M | -9.88M | -12.09M | | | -16.23M | -13.90M | -13.29M | -23.46M | -30.66M | -39.33M | -40.63M | -47.63M |
|
Depreciation and Depletion
|
| | 0.01M | 0.00M | | | | | | | | | | | |
|
Share-based Compensation
|
4.39M | 1.94M | 3.25M | 2.79M | 3.79M | 4.07M | 2.48M | 1.10M | 4.45M | 1.68M | 1.80M | 2.08M | 2.87M | 2.26M | 2.45M |
|
Gains from Investment Securities
|
| | 1.17M | 0.16M | 1.50M | 0.40M | | | | | 0.04M | 0.53M | -0.56M | 0.43M | -0.59M |
|
Asset Writedowns and Impairment
|
0.34M | 0.01M | | | | | | | | | | | | | |
|
Cash from Operations
|
-42.27M | -3.10M | -5.68M | -7.50M | -7.48M | -12.43M | -16.41M | -15.89M | -10.18M | -10.85M | -20.60M | -24.31M | -31.06M | -33.00M | -41.80M |
|
Amortizatization of Intangibles
|
| | | | | | | | | 0.04M | 0.04M | 0.04M | 0.03M | 0.03M | 0.04M |
|
Amortization of Deferred Charges
|
4.28M | 0.00M | | | | | | 0.01M | 0.34M | 0.09M | 0.09M | 0.28M | 0.41M | 0.70M | 1.10M |
|
Depreciation & Amortization (CF)
|
0.53M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.00M | | | | | | | |
|
Change in Receivables
|
| 0.23M | -0.23M | | | | | | | | | | | | |
|
Change in Accured Expenses
|
1.07M | -0.14M | 1.27M | -0.58M | 0.85M | -0.78M | 2.42M | -0.81M | -1.09M | 1.00M | 2.54M | 3.69M | 4.24M | 2.67M | 4.44M |
|
Other Working Capital Changes
|
| -0.29M | 0.03M | 0.06M | 0.04M | 0.34M | -0.12M | -0.01M | -0.02M | 0.36M | 1.59M | -0.07M | -0.10M | 0.09M | 0.08M |
|
Capital Expenditures
|
-0.42M | -0.00M | 0.01M | 0.01M | | | | | | | | | | | |
|
Cash from Investing Activities
|
-0.88M | -0.00M | -0.01M | 0.06M | | -0.40M | | | | | | | | | |
|
Other financing activities
|
-0.00M | 0.00M | | | | | | | | | | | | | |
|
Cash from Financing Activities
|
43.41M | 8.74M | 6.20M | 10.40M | 8.61M | 31.46M | 5.92M | 3.58M | 15.38M | 50.08M | 0.26M | 36.81M | 10.00M | 40.03M | 31.23M |
|
Change in Cash
|
0.25M | 5.64M | 0.51M | 2.97M | 1.12M | 18.64M | -10.48M | -12.31M | 5.20M | 39.23M | -20.34M | 12.51M | -21.06M | 7.07M | -10.54M |
|
Free Cash Flow
|
-41.85M | -3.10M | -5.68M | -7.50M | -7.48M | -12.43M | -16.41M | -15.89M | -10.18M | -10.85M | -20.60M | -24.31M | -31.06M | -33.00M | -41.80M |
|
Net Cash Flow
|
0.25M | 5.64M | 0.51M | 2.97M | 1.12M | 18.64M | -10.48M | -12.31M | 5.20M | 39.23M | -20.34M | 12.51M | -21.06M | 7.03M | -10.57M |