| CASH FLOWS FROM OPERATING ACTIVITIES | |
|---|
| Net Income | | | -338.74M | -5.85M | 13.52M | 4.84M | |
| Depreciation Amortization | | | N/A | 128.00K | 77.00K | 0.00 | |
| Income Taxes - Deferred | | | N/A | 1.09M | -6.80M | 0.00 | |
| Change In Working Capital | | | -51.05M | -32.01M | -18.36M | -14.73M | |
| Interest Paid | | | N/A | 2.51M | 3.56M | 922.00K | |
| Taxes Paid | | | N/A | 1.01M | 367.00K | N/A | |
| Other non cash items | | | 362.98M | 19.02M | 4.67M | 3.98M | |
| OPERATING CASH FLOW | | | -23.35M | -16.17M | -8.94M | -8.23M | |
| |
| CASH FLOWS FROM INVESTING ACTIVITIES | |
|---|
| Capital Expenditure | | | N/A | -24.00K | 0.00 | -18.00K | |
| Other Investing Activity | | | N/A | 0.00 | 161.00K | 0.00 | |
| INVESTING CASH FLOW | | | -248.04M | -24.00K | 161.00K | -18.00K | |
| |
| CASH FLOWS FROM FINANCING ACTIVITIES | |
|---|
| Debt Issued/Reduced | | | 82.72M | 22.10M | 5.23M | 6.73M | |
| Stock Issued/Repurchased | | | N/A | -247.26M | 0.00 | 0.00 | |
| Other Financing Activity | | | N/A | 0.00 | -3.00K | 1.00K | |
| FINANCING CASH FLOW | | | 309.62M | 22.10M | 5.23M | 6.73M | |
| |
| CHANGE IN CASH | | | 38.23M | 5.91M | -3.55M | -1.52M | |
| |
| FREE CASH FLOW | |
|---|
| Operating Cash Flow | | | -23.35M | -16.17M | -8.94M | -8.23M | |
| Capital Expenditure | | | N/A | -24.00K | 0.00 | -18.00K | |
| FREE CASH FLOW | | | -23.39M | -16.19M | -8.94M | -8.25M | |