| CASH FLOWS FROM OPERATING ACTIVITIES | |
|---|
| Net Income | | | -16.52M | -29.41M | -12.15M | -7.48M | 2.01M | |
| Depreciation Amortization | | | 12.73M | 12.28M | 10.23M | 6.18M | 3.88M | |
| Income Taxes - Deferred | | | N/A | N/A | 1.58M | -2.83M | -90.00K | |
| Change In Working Capital | | | 7.72M | 26.55M | 6.88M | -2.70M | -2.40M | |
| Interest Paid | | | 3.77M | 4.42M | 4.51M | 2.83M | 3.31M | |
| Taxes Paid | | | N/A | 196.00K | -133.00K | 1.55M | -3.04M | |
| Other non cash items | | | 8.88M | 19.82M | -725.00K | 9.93M | 5.81M | |
| OPERATING CASH FLOW | | | 12.81M | 29.24M | 5.82M | 3.10M | 9.21M | |
| |
| CASH FLOWS FROM INVESTING ACTIVITIES | |
|---|
| Capital Expenditure | | | -7.67M | -7.95M | -2.51M | -2.60M | -1.20M | |
| Other Investing Activity | | | -2.83M | -1.81M | -14.08M | -13.78M | 49.90M | |
| INVESTING CASH FLOW | | | -10.50M | -9.75M | -16.58M | -16.38M | 48.71M | |
| |
| CASH FLOWS FROM FINANCING ACTIVITIES | |
|---|
| Debt Issued/Reduced | | | -13.79M | -13.41M | 6.67M | 15.46M | -41.54M | |
| Stock Issued/Repurchased | | | N/A | N/A | -413.00K | -10.97M | -13.80M | |
| Dividend Paid | | | N/A | N/A | N/A | N/A | 0.00 | |
| Other Financing Activity | | | -3.37M | -2.97M | 2.09M | 5.19M | -10.88M | |
| FINANCING CASH FLOW | | | -17.04M | -16.38M | 8.36M | 9.67M | -66.23M | |
| |
| Exchange Rate Effect | | | -104.00K | -104.00K | 12.00K | 0.00 | N/A | |
| CHANGE IN CASH | | | -14.83M | 3.00M | -2.40M | -3.61M | -8.31M | |
| |
| FREE CASH FLOW | |
|---|
| Operating Cash Flow | | | 12.81M | 29.24M | 5.82M | 3.10M | 9.21M | |
| Capital Expenditure | | | -7.67M | -7.95M | -2.51M | -2.60M | -1.20M | |
| FREE CASH FLOW | | | 5.13M | 21.30M | 3.31M | 500.00K | 8.01M | |