|
Net Income
|
-11.69M | -11.72M | -13.65M | -12.52M | -20.44M | -21.61M | -22.85M | -24.48M | | | |
|
Depreciation and Depletion
|
0.08M | 0.08M | 0.08M | 0.04M | 0.05M | 0.19M | 0.21M | 0.22M | 0.29M | 0.27M | 0.29M |
|
Share-based Compensation
|
0.86M | 1.07M | 1.09M | 1.28M | 5.22M | 3.79M | 2.52M | 2.90M | 1.41M | 1.78M | 1.64M |
|
Gains from Sales and Divestitures
|
| | | | | | | 0.60M | | | |
|
Gains from Investment Securities
|
0.01M | 0.13M | 1.03M | 5.63M | -10.45M | 2.63M | -2.29M | -0.47M | -0.82M | 2.30M | 21.20M |
|
Non-cash Items
|
| | | 57.20M | | | | 6.29M | | | |
|
Cash from Operations
|
-9.55M | -11.66M | -11.02M | -10.60M | -11.71M | -18.74M | -18.04M | -17.03M | -25.08M | -21.20M | -22.71M |
|
Amortization of Deferred Charges
|
| | | 0.03M | | | | | | | |
|
Depreciation & Amortization (CF)
|
0.08M | 0.08M | 0.08M | 0.04M | 0.05M | 0.19M | 0.21M | 0.22M | 0.29M | 0.27M | 0.29M |
|
Change in Receivables
|
0.01M | 0.05M | -0.03M | -0.00M | -0.01M | | | | | | |
|
Change in Inventory
|
0.07M | | 0.00M | -0.00M | | | | | -0.07M | | |
|
Change in Account Payables
|
-0.22M | -0.21M | -0.07M | 0.08M | 0.49M | 1.04M | -0.35M | 1.50M | -1.76M | 2.43M | -2.65M |
|
Change in Accured Expenses
|
0.96M | -0.87M | 0.08M | 0.37M | 2.85M | -1.79M | 1.97M | 2.62M | 0.78M | 0.61M | -0.81M |
|
Capital Expenditures
|
0.02M | 0.06M | 0.15M | 0.14M | 1.06M | 0.26M | 0.21M | 0.23M | 0.45M | 0.10M | 0.01M |
|
Cash from Investing Activities
|
-0.02M | -0.06M | -0.15M | -0.14M | -1.06M | -0.26M | -0.21M | -0.23M | -0.45M | -0.10M | -0.01M |
|
Other financing activities
|
| | | 0.24M | 2.85M | | | | | | |
|
Shares Issued
|
| | 0.01M | 0.02M | 103.69M | | | | 0.28M | 1.31M | 0.48M |
|
Cash from Financing Activities
|
-0.00M | 0.03M | 27.97M | -0.56M | 101.00M | -0.01M | 0.16M | 0.07M | 0.17M | 1.48M | 78.09M |
|
Change in Cash
|
-9.57M | -11.68M | 16.80M | -11.29M | 88.23M | -19.00M | -18.09M | -17.20M | -25.36M | -19.82M | 55.37M |
|
Free Cash Flow
|
-9.57M | -11.71M | -11.17M | -10.73M | -12.77M | -19.00M | -18.25M | -17.27M | -25.53M | -21.30M | -22.72M |
|
Net Cash Flow
|
-9.57M | -11.68M | 16.80M | -11.29M | 88.23M | -19.00M | -18.09M | -17.20M | -25.36M | -19.82M | 55.37M |