|
Depreciation and Depletion
|
0.20M | 0.24M |
|
Share-based Compensation
|
2.04M | 5.22M |
|
Gains from Investment Securities
|
0.46M | 1.22M |
|
Cash from Operations
|
-31.98M | -54.68M |
|
Amortizatization of Intangibles
|
1.04M | 2.93M |
|
Depreciation & Amortization (CF)
|
0.20M | 0.24M |
|
Change in Account Payables
|
0.41M | 3.93M |
|
Change in Accured Expenses
|
0.04M | 3.17M |
|
Other Working Capital Changes
|
1.05M | 2.35M |
|
Capital Expenditures
|
0.13M | 0.87M |
|
Change in Acquisitions & Divestments
|
33.00M | 79.75M |
|
Cash from Investing Activities
|
-30.93M | -160.59M |
|
Other financing activities
|
| 4.06M |
|
Cash from Financing Activities
|
69.22M | 234.10M |
|
Change in Cash
|
6.31M | 18.83M |
|
Free Cash Flow
|
-32.11M | -55.55M |
|
Net Cash Flow
|
6.31M | 18.83M |