| CASH FLOWS FROM OPERATING ACTIVITIES | |
|---|
| Net Income | | | -24.34M | -12.25M | -6.39M | |
| Depreciation Amortization | | | 28.25M | 20.34M | 12.45M | |
| Income Taxes - Deferred | | | -2.23M | -1.52M | -718.60K | |
| Change In Working Capital | | | 15.59M | 3.30M | 4.32M | |
| Interest Paid | | | 6.66M | 3.08M | 1.69M | |
| Taxes Paid | | | 4.47M | 2.90M | 1.00M | |
| Other non cash items | | | 13.00M | 9.26M | 3.09M | |
| OPERATING CASH FLOW | | | 30.42M | 19.13M | 12.75M | |
| |
| CASH FLOWS FROM INVESTING ACTIVITIES | |
|---|
| Capital Expenditure | | | -4.43M | -4.50M | -3.56M | |
| Other Investing Activity | | | -140.91M | -92.90M | -32.78M | |
| INVESTING CASH FLOW | | | -145.34M | -97.40M | -36.34M | |
| |
| CASH FLOWS FROM FINANCING ACTIVITIES | |
|---|
| Debt Issued/Reduced | | | 35.67M | 4.25M | 14.27M | |
| Stock Issued/Repurchased | | | 101.60M | 85.20M | 35.71M | |
| Other Financing Activity | | | -8.60M | -3.54M | -1.83M | |
| FINANCING CASH FLOW | | | 128.67M | 85.92M | 48.15M | |
| |
| Exchange Rate Effect | | | 10.90K | 12.80K | N/A | |
| CHANGE IN CASH | | | 13.76M | 7.66M | 24.56M | |
| |
| FREE CASH FLOW | |
|---|
| Operating Cash Flow | | | 30.42M | 19.13M | 12.75M | |
| Capital Expenditure | | | -4.43M | -4.50M | -3.56M | |
| FREE CASH FLOW | | | 25.99M | 14.63M | 9.20M | |