| CASH FLOWS FROM OPERATING ACTIVITIES | |
|---|
| Net Income | | | -159.59M | 8.48M | 15.77M | -6.46M | |
| Depreciation Amortization | | | 3.15M | N/A | N/A | N/A | |
| Income Taxes - Deferred | | | -525.00K | N/A | N/A | N/A | |
| Change In Working Capital | | | 2.01M | 1.61M | 458.50K | -220.00K | |
| Other non cash items | | | 128.01M | -10.64M | -16.74M | 6.23M | |
| OPERATING CASH FLOW | | | -26.95M | -550.50K | -516.00K | -450.00K | |
| |
| CASH FLOWS FROM INVESTING ACTIVITIES | |
|---|
| Capital Expenditure | | | -549.00K | N/A | N/A | N/A | |
| Other Investing Activity | | | 13.37M | 256.03M | 0.00 | -324.08M | |
| INVESTING CASH FLOW | | | 12.82M | 256.03M | 0.00 | -324.08M | |
| |
| CASH FLOWS FROM FINANCING ACTIVITIES | |
|---|
| Debt Issued/Reduced | | | 157.91M | 1.46M | -418.30K | 320.00K | |
| Stock Issued/Repurchased | | | N/A | -257.49M | N/A | 332.67M | |
| Other Financing Activity | | | -17.56M | N/A | 0.00 | -6.85M | |
| FINANCING CASH FLOW | | | 140.34M | -256.03M | -418.30K | 326.14M | |
| |
| Exchange Rate Effect | | | 2.23M | N/A | N/A | N/A | |
| CHANGE IN CASH | | | 128.45M | -550.50K | -934.30K | 1.61M | |
| |
| FREE CASH FLOW | |
|---|
| Operating Cash Flow | | | -26.95M | -550.50K | -516.00K | -450.00K | |
| Capital Expenditure | | | -549.00K | N/A | N/A | N/A | |
| FREE CASH FLOW | | | -27.50M | -550.50K | -516.00K | -450.00K | |