|
Net Income (Quarter)
|
| -15.18M | -18.10M | -12.09M | -70.90M | -32.58M | -6.65M | 3.97M | 30.48M |
|
Depreciation and Depletion (Quarter)
|
| 2.85M | 3.10M | 3.58M | 3.13M | 2.69M | 1.85M | 1.50M | 1.70M |
|
Share-based Compensation (Quarter)
|
| 1.45M | -0.19M | 0.51M | 0.57M | 0.59M | 0.58M | 1.65M | 1.44M |
|
Gains from Investment Securities (Quarter)
|
0.46M | -0.06M | 0.04M | 0.41M | 0.26M | | -0.17M | 0.17M | -0.69M |
|
Cash from Operations (Quarter)
|
| -10.12M | -13.78M | -8.36M | -3.63M | -4.70M | -4.36M | -8.37M | -9.45M |
|
Depreciation & Amortization (CF) (Quarter)
|
| 2.85M | 3.10M | 3.58M | 3.13M | 2.69M | 1.85M | 1.50M | 1.70M |
|
Change in Receivables (Quarter)
|
| 0.93M | 0.06M | -0.69M | 0.82M | 0.02M | -1.55M | 1.55M | 6.00M |
|
Change in Account Payables (Quarter)
|
| 1.76M | 0.92M | -7.26M | 2.22M | 0.57M | -1.10M | -0.94M | -0.05M |
|
Change in Accured Expenses (Quarter)
|
| 0.60M | -2.25M | 8.02M | 0.83M | 2.02M | -1.51M | -2.14M | -6.57M |
|
Other Working Capital Changes (Quarter)
|
| -0.03M | 0.08M | 2.03M | 0.45M | -0.83M | 1.58M | -1.80M | -0.80M |
|
Capital Expenditures (Quarter)
|
| 1.94M | 1.39M | 1.00M | 0.70M | 1.91M | 0.78M | 1.34M | 3.35M |
|
Cash from Investing Activities (Quarter)
|
| -1.94M | -1.38M | -1.00M | -0.71M | -1.91M | -0.78M | -1.34M | -3.35M |
|
Cash from Financing Activities (Quarter)
|
| -0.18M | 27.55M | -0.02M | 10.11M | 1.68M | 19.75M | 5.55M | 85.53M |
|
Exchange Rate Effect (Quarter)
|
| 0.54M | 1.48M | 0.33M | 0.19M | 0.18M | 0.04M | -0.07M | 0.01M |
|
Change in Cash (Quarter)
|
| -12.24M | 12.39M | -9.38M | 5.76M | -4.95M | 14.63M | -4.16M | 72.73M |
|
Free Cash Flow (Quarter)
|
| -12.06M | -15.17M | -9.37M | -4.34M | -6.61M | -5.14M | -9.71M | -12.80M |
|
Net Cash Flow (Quarter)
|
| -12.24M | 12.39M | -9.38M | 5.76M | -4.93M | 14.61M | -4.16M | 72.73M |