| CASH FLOWS FROM OPERATING ACTIVITIES | |
|---|
| Net Income | | | -121.37M | -127.56M | -63.09M | -34.44M | |
| Depreciation Amortization | | | 2.43M | 2.20M | 2.31M | 1.31M | |
| Change In Working Capital | | | -47.76M | -13.73M | 4.01M | -8.26M | |
| Other non cash items | | | 4.27M | 52.25M | 24.31M | 960.00K | |
| OPERATING CASH FLOW | | | -162.43M | -86.84M | -32.46M | -40.44M | |
| |
| CASH FLOWS FROM INVESTING ACTIVITIES | |
|---|
| Capital Expenditure | | | -8.01M | -7.02M | -2.57M | -1.31M | |
| Other Investing Activity | | | 60.00K | N/A | N/A | N/A | |
| INVESTING CASH FLOW | | | -7.95M | -7.02M | -2.57M | -1.31M | |
| |
| CASH FLOWS FROM FINANCING ACTIVITIES | |
|---|
| Debt Issued/Reduced | | | 132.13M | 33.76M | 33.37M | 25.79M | |
| Stock Issued/Repurchased | | | 1.67M | 132.94M | 0.00 | 23.68M | |
| Other Financing Activity | | | -7.49M | -7.70M | 0.00 | -1.16M | |
| FINANCING CASH FLOW | | | 126.31M | 159.00M | 33.37M | 48.30M | |
| |
| Exchange Rate Effect | | | 2.74M | -550.00K | 120.00K | -60.00K | |
| CHANGE IN CASH | | | -41.33M | 64.59M | -1.54M | 6.49M | |
| |
| FREE CASH FLOW | |
|---|
| Operating Cash Flow | | | -162.43M | -86.84M | -32.46M | -40.44M | |
| Capital Expenditure | | | -8.01M | -7.02M | -2.57M | -1.31M | |
| FREE CASH FLOW | | | -170.44M | -93.86M | -35.03M | -41.75M | |