| CASH FLOWS FROM OPERATING ACTIVITIES | |
|---|
| Net Income | | | -48.95M | -39.57M | 1.91M | -1.00K | |
| Depreciation Amortization | | | 504.00K | 891.00K | 617.00K | 198.00K | |
| Income Taxes - Deferred | | | N/A | -453.00K | 122.00K | 210.00K | |
| Change In Working Capital | | | 12.61M | -13.58M | -189.40K | 1.00K | |
| Interest Paid | | | 5.25M | 2.25M | 313.00K | 0.00 | |
| Taxes Paid | | | N/A | 773.00K | 2.39M | 292.00K | |
| Other non cash items | | | -3.79M | 7.01M | -2.27M | 351.00K | |
| OPERATING CASH FLOW | | | -37.71M | -45.70M | -547.10K | 0.00 | |
| |
| CASH FLOWS FROM INVESTING ACTIVITIES | |
|---|
| Capital Expenditure | | | -1.24M | -6.86M | -2.97M | -1.41M | |
| Other Investing Activity | | | N/A | 35.00K | -128.40M | 0.00 | |
| INVESTING CASH FLOW | | | -7.27M | -6.83M | -128.40M | -1.41M | |
| |
| CASH FLOWS FROM FINANCING ACTIVITIES | |
|---|
| Debt Issued/Reduced | | | 24.32M | 30.00M | 0.00 | 0.00 | |
| Stock Issued/Repurchased | | | 22.58M | 706.00K | 0.00 | 25.00K | |
| Other Financing Activity | | | N/A | 10.97M | 129.72M | 0.00 | |
| FINANCING CASH FLOW | | | 44.66M | 41.67M | 129.72M | 25.00K | |
| |
| CHANGE IN CASH | | | -326.00K | -10.85M | 774.80K | 25.00K | |
| |
| FREE CASH FLOW | |
|---|
| Operating Cash Flow | | | -37.71M | -45.70M | -547.10K | 0.00 | |
| Capital Expenditure | | | -1.24M | -6.86M | -2.97M | -1.41M | |
| FREE CASH FLOW | | | -45.02M | -52.56M | -547.10K | 0.00 | |