|
Net Income
|
-35.95M | -65.64M |
|
Depreciation and Depletion
|
0.06M | 0.09M |
|
Share-based Compensation
|
3.43M | 6.00M |
|
Gains from Investment Securities
|
4.17M | 6.49M |
|
Non-cash Items
|
4.65M | 71.27M |
|
Cash from Operations
|
-37.93M | -59.17M |
|
Amortizatization of Intangibles
|
1.26M | 1.66M |
|
Depreciation & Amortization (CF)
|
0.06M | 0.09M |
|
Change in Receivables
|
-0.31M | 0.52M |
|
Change in Account Payables
|
1.28M | 2.02M |
|
Change in Accured Expenses
|
0.42M | 1.51M |
|
Capital Expenditures
|
0.14M | 0.51M |
|
Change in Acquisitions & Divestments
|
46.29M | 231.63M |
|
Cash from Investing Activities
|
-82.84M | -59.48M |
|
Shares Issued
|
0.12M | 272.72M |
|
Preferred Shares Issued
|
80.00M | 149.92M |
|
Cash from Financing Activities
|
129.55M | 418.91M |
|
Change in Cash
|
8.78M | 300.25M |
|
Free Cash Flow
|
-38.07M | -59.68M |
|
Net Cash Flow
|
8.78M | 300.25M |