| CASH FLOWS FROM OPERATING ACTIVITIES | |
|---|
| Net Income | | | -31.57M | -39.76M | -40.34M | 0.00 | |
| Depreciation Amortization | | | 3.11M | 2.73M | 1.62M | N/A | |
| Income Taxes - Deferred | | | N/A | 0.00 | -150.00K | N/A | |
| Change In Working Capital | | | 614.00K | 6.27M | -2.34M | 0.00 | |
| Interest Paid | | | 1.51M | 1.33M | 90.00K | N/A | |
| Other non cash items | | | 1.76M | 1.83M | 10.39M | N/A | |
| OPERATING CASH FLOW | | | -26.09M | -28.93M | -30.82M | 0.00 | |
| |
| CASH FLOWS FROM INVESTING ACTIVITIES | |
|---|
| Capital Expenditure | | | -1.32M | -1.18M | -1.07M | N/A | |
| INVESTING CASH FLOW | | | -1.32M | -1.18M | -1.07M | N/A | |
| |
| CASH FLOWS FROM FINANCING ACTIVITIES | |
|---|
| Debt Issued/Reduced | | | -858.00K | 5.00M | 10.00M | 60.00K | |
| Stock Issued/Repurchased | | | 13.39M | 280.00K | 0.00 | 30.00K | |
| Other Financing Activity | | | N/A | 0.00 | 62.33M | -60.00K | |
| FINANCING CASH FLOW | | | 11.69M | 5.28M | 72.33M | 30.00K | |
| |
| CHANGE IN CASH | | | -15.71M | -24.83M | 40.44M | 20.00K | |
| |
| FREE CASH FLOW | |
|---|
| Operating Cash Flow | | | -26.09M | -28.93M | -30.82M | 0.00 | |
| Capital Expenditure | | | -1.32M | -1.18M | -1.07M | N/A | |
| FREE CASH FLOW | | | -27.40M | -30.11M | -31.89M | 0.00 | |