|
Net Income
|
-48.67M | -53.30M | -38.85M | -30.09M | -34.52M | -35.24M | -53.16M | -66.05M | -58.98M | -75.37M |
|
Depreciation and Depletion
|
| | | | | 0.22M | 0.16M | 0.16M | | |
|
Share-based Compensation
|
11.18M | 12.45M | 8.57M | 1.99M | 1.31M | 2.81M | 4.89M | 7.71M | 5.55M | 5.39M |
|
Gains from Sales and Divestitures
|
| | | 0.11M | 0.00M | | | | | |
|
Gains from Investment Securities
|
2.60M | 0.10M | -3.16M | 0.21M | 1.45M | 0.22M | 0.45M | -0.47M | 0.21M | -38.64M |
|
Asset Writedowns and Impairment
|
| | | | 11.30M | 0.53M | | | | |
|
Non-cash Items
|
| | | | 2.49M | | | | | |
|
Cash from Operations
|
-27.48M | -45.48M | -15.51M | -33.04M | -32.29M | -31.79M | -54.25M | -56.67M | -42.97M | -68.79M |
|
Amortization of Deferred Charges
|
0.01M | 0.01M | 4.01M | 1.32M | 1.31M | 0.24M | 0.89M | 1.66M | 2.53M | 2.68M |
|
Depreciation & Amortization (CF)
|
1.82M | 2.39M | 2.69M | 3.05M | 3.36M | 0.55M | 0.26M | 0.20M | 0.04M | 0.11M |
|
Change in Receivables
|
0.02M | -0.02M | | | | | | | | |
|
Change in Account Payables
|
6.58M | -5.33M | 5.73M | -6.71M | -1.33M | -1.49M | -0.20M | 1.30M | 3.08M | 1.39M |
|
Change in Accured Expenses
|
2.24M | 1.15M | 0.89M | -1.66M | -0.48M | 0.73M | -5.30M | 0.16M | -0.71M | 0.49M |
|
Change in Taxes
|
0.19M | 0.10M | 0.50M | -0.50M | 0.00M | -0.00M | | | | |
|
Other Working Capital Changes
|
1.02M | -1.98M | -2.61M | -3.06M | 0.02M | 0.31M | 1.73M | 3.09M | -2.62M | 4.90M |
|
Capital Expenditures
|
8.80M | 1.10M | 0.29M | 2.78M | 0.44M | | | | | |
|
Cash from Investing Activities
|
-8.80M | -1.10M | -0.29M | -2.78M | -0.44M | -0.90M | | | | |
|
Other financing activities
|
| -0.00M | 0.22M | 1.09M | | | 0.01M | 0.60M | 0.82M | |
|
Cash from Financing Activities
|
43.00M | 39.86M | 16.63M | 34.35M | 39.03M | 37.21M | 56.19M | 59.59M | 48.97M | 60.33M |
|
Change in Cash
|
6.72M | -6.72M | 0.83M | -1.47M | 6.30M | 4.52M | 1.94M | 2.92M | 6.00M | -8.46M |
|
Beginning Cash Balance
|
| | | | | | 3.61M | | | |
|
Free Cash Flow
|
-36.28M | -46.58M | -15.80M | -35.82M | -32.73M | -31.79M | -54.25M | -56.67M | -42.97M | -68.79M |
|
Net Cash Flow
|
6.72M | -6.72M | 0.83M | -1.47M | 6.30M | 4.52M | 1.94M | 2.92M | 6.00M | -8.46M |