| CASH FLOWS FROM OPERATING ACTIVITIES | |
|---|
| Net Income | | | -12.60M | -13.50M | -9.50M | -23.80M | -11.90M | |
| Depreciation Amortization | | | 18.20M | N/A | N/A | N/A | N/A | |
| Change In Working Capital | | | 1.50M | -700.00K | -5.30M | 2.70M | -3.60M | |
| Interest Paid | | | 2.40M | N/A | N/A | 0.00 | 0.00 | |
| Taxes Paid | | | N/A | N/A | N/A | 0.00 | 0.00 | |
| Other non cash items | | | 1.70M | 9.90M | 6.50M | 15.30M | 10.90M | |
| OPERATING CASH FLOW | | | 8.80M | -4.30M | -8.30M | -5.80M | -4.60M | |
| |
| CASH FLOWS FROM INVESTING ACTIVITIES | |
|---|
| Capital Expenditure | | | N/A | N/A | 0.00 | 0.00 | 0.00 | |
| Other Investing Activity | | | -18.60M | -31.20M | -5.60M | -4.30M | -3.10M | |
| INVESTING CASH FLOW | | | -18.60M | -31.20M | -5.60M | -4.30M | -3.10M | |
| |
| CASH FLOWS FROM FINANCING ACTIVITIES | |
|---|
| Debt Issued/Reduced | | | 9.60M | 32.20M | 2.70M | 5.10M | -600.00K | |
| Stock Issued/Repurchased | | | 2.10M | 6.50M | 12.00M | 2.40M | 8.40M | |
| Other Financing Activity | | | -2.40M | -1.90M | 0.00 | 100.00K | 0.00 | |
| FINANCING CASH FLOW | | | 9.30M | 36.80M | 14.70M | 7.60M | 7.80M | |
| |
| Exchange Rate Effect | | | 1.40M | -400.00K | 200.00K | 700.00K | 600.00K | |
| CHANGE IN CASH | | | 900.00K | 900.00K | 1.00M | -1.80M | 700.00K | |
| |
| FREE CASH FLOW | |
|---|
| Operating Cash Flow | | | 8.80M | -4.30M | -8.30M | -5.80M | -4.60M | |
| Capital Expenditure | | | N/A | N/A | 0.00 | 0.00 | 0.00 | |
| FREE CASH FLOW | | | 8.80M | -4.30M | -8.30M | -5.80M | -4.60M | |