|
Net Income
|
-20.03M | -22.55M | -16.42M | -22.03M | 176.01M | -15.79M | -11.38M | -26.00M | -16.11M | -14.59M | -11.97M | -11.50M | -13.36M | -12.41M | -11.25M | -15.32M | -11.69M | 8.52M | -14.01M | -9.25M | -10.23M | -4.68M | -12.16M |
|
Depreciation and Depletion
|
0.01M | 0.01M | 0.01M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.03M | 0.05M | 0.10M | 0.13M | 0.11M | 0.10M | 0.10M | 0.08M | 0.10M | 0.10M | 0.10M | 0.09M | 0.09M | 0.06M | 0.02M |
|
Share-based Compensation
|
1.30M | 1.56M | 2.62M | 2.05M | 1.32M | 1.26M | 1.16M | 1.32M | 1.32M | 1.72M | 1.78M | 1.73M | 1.92M | 1.95M | 1.63M | 1.79M | 1.97M | 1.74M | 1.31M | 1.26M | 1.28M | 1.22M | 1.11M |
|
Gains from Investment Securities
|
0.52M | 1.12M | 1.64M | 10.40M | 0.64M | 10.96M | 10.68M | | 15.78M | 0.01M | | | -0.01M | | | 0.01M | | | | | | | |
|
Non-cash Items
|
2.02M | 18.22M | | 0.65M | 6.45M | 5.67M | 3.01M | 2.39M | 3.08M | | | | | | | | | | | | | | |
|
Cash from Operations
|
-18.41M | -17.19M | -1.47M | -14.51M | 160.90M | -19.42M | -10.87M | -12.00M | -20.09M | -13.29M | -12.68M | -9.18M | -12.11M | -11.71M | -10.05M | -11.91M | -16.69M | -14.26M | -15.01M | -10.05M | -10.30M | -4.80M | -12.83M |
|
Amortizatization of Intangibles
|
| | | | | | | | | 0.35M | 0.26M | 0.25M | 0.25M | 0.26M | 0.26M | 0.26M | 0.27M | 0.27M | 0.28M | 0.28M | 0.29M | 0.29M | 0.30M |
|
Depreciation & Amortization (CF)
|
0.07M | 0.08M | 0.08M | 0.08M | 0.07M | 0.05M | 0.05M | 0.06M | 0.07M | 0.10M | 0.16M | 0.18M | 0.14M | 0.14M | 0.15M | 0.14M | 0.14M | 0.15M | 0.17M | 0.16M | 0.14M | 0.10M | 0.02M |
|
Change in Account Payables
|
0.93M | 0.60M | -1.74M | 2.54M | -2.43M | -2.09M | 2.09M | | -4.87M | 2.36M | -3.58M | 0.92M | -0.12M | 1.93M | -2.55M | 2.49M | -0.11M | 1.12M | -2.01M | 0.48M | -1.24M | 2.00M | -2.24M |
|
Change in Accured Expenses
|
-1.28M | 3.95M | 1.55M | 0.61M | 1.17M | -2.84M | -3.43M | 0.75M | 0.30M | -3.37M | 1.10M | -1.19M | -0.42M | 1.35M | 0.79M | 0.30M | -2.49M | 4.07M | -0.54M | -1.58M | -0.00M | -3.15M | 0.03M |
|
Other Working Capital Changes
|
0.09M | 0.26M | 12.74M | -0.70M | -12.38M | | | | -0.26M | 0.49M | 0.42M | 0.29M | 0.29M | 3.76M | -1.79M | -0.88M | -0.85M | 0.24M | -0.31M | -0.32M | -0.33M | 1.20M | -1.87M |
|
Capital Expenditures
|
0.19M | 0.00M | 0.02M | 0.05M | 0.01M | 1.00 | 0.01M | 0.16M | 0.05M | 1.04M | 0.02M | 0.12M | 0.01M | 0.10M | | -0.01M | 0.02M | 0.10M | | -0.03M | | | |
|
Change in Acquisitions & Divestments
|
14.00M | 31.00M | | | | | | | | | 30.00M | 60.00M | 40.00M | 45.00M | 25.00M | 10.00M | 30.00M | 50.00M | 10.00M | 38.00M | 10.00M | 17.00M | 10.00M |
|
Cash from Investing Activities
|
3.84M | 30.94M | -0.04M | -0.09M | -0.01M | -1.58M | -0.06M | -0.16M | -1.08M | -80.68M | -1.96M | -4.17M | 30.23M | 20.07M | -4.36M | -48.52M | 20.19M | 12.82M | 0.29M | 21.29M | 5.10M | 12.05M | 5.05M |
|
Other financing activities
|
-0.02M | | -540.00 | 0.18M | 0.02M | -0.05M | 0.08M | -0.03M | -0.00M | 0.02M | 0.04M | -0.06M | | | | | | | | | | | |
|
Cash from Financing Activities
|
0.02M | 0.17M | 47.12M | -0.23M | 0.13M | 0.12M | 0.55M | 0.11M | 0.03M | 0.11M | 0.08M | -0.04M | 0.07M | 0.21M | 0.22M | 30.03M | 0.23M | 0.36M | 0.04M | | 0.01M | | 0.01M |
|
Change in Cash
|
-14.56M | 13.92M | 45.61M | -14.83M | 161.02M | -20.88M | -10.39M | -12.05M | -21.13M | -93.86M | -14.56M | -13.39M | 18.18M | 8.57M | -14.19M | -30.39M | 3.73M | -1.08M | -14.68M | 11.28M | -5.17M | 7.28M | -7.80M |
|
Free Cash Flow
|
-18.60M | -17.20M | -1.49M | -14.56M | 160.89M | -19.42M | -10.88M | -12.16M | -20.13M | -14.33M | -12.69M | -9.30M | -12.13M | -11.80M | -10.05M | -11.90M | -16.70M | -14.35M | -15.01M | -10.03M | -10.30M | -4.80M | -12.83M |
|
Net Cash Flow
|
-14.56M | 13.92M | 45.61M | -14.83M | 161.02M | -20.88M | -10.39M | -12.05M | -21.13M | -93.86M | -14.56M | -13.39M | 18.18M | 8.57M | -14.19M | -30.39M | 3.73M | -1.08M | -14.68M | 11.24M | -5.18M | 7.25M | -7.76M |