|
Net Income
|
-38.21M | -172.65M |
|
Depreciation and Depletion
|
0.04M | 0.04M |
|
Share-based Compensation
|
5.08M | 63.00M |
|
Gains from Investment Securities
|
| -0.03M |
|
Cash from Operations
|
-13.00M | -21.64M |
|
Depreciation & Amortization (CF)
|
0.04M | 0.04M |
|
Change in Receivables
|
0.00M | 0.01M |
|
Change in Account Payables
|
6.38M | |
|
Change in Accured Expenses
|
0.55M | 0.21M |
|
Other Working Capital Changes
|
0.42M | 0.91M |
|
Capital Expenditures
|
0.01M | 0.00M |
|
Cash from Investing Activities
|
-1.78M | -3.53M |
|
Cash from Financing Activities
|
14.71M | 34.59M |
|
Exchange Rate Effect
|
0.04M | 0.03M |
|
Change in Cash
|
-0.03M | 9.44M |
|
Beginning Cash Balance
|
7.74M | 0.12M |
|
Free Cash Flow
|
-13.02M | -21.65M |
|
Net Cash Flow
|
-0.07M | 9.41M |