| CASH FLOWS FROM OPERATING ACTIVITIES | |
|---|
| Net Income | | | -52.83M | -38.96M | -18.01M | -8.30M | |
| Depreciation Amortization | | | 1.45M | 908.00K | 866.00K | 857.00K | |
| Change In Working Capital | | | 687.00K | -3.04M | -20.00K | 225.00K | |
| Interest Paid | | | 1.09M | 825.00K | 464.00K | 1.33M | |
| Taxes Paid | | | N/A | N/A | 0.00 | 0.00 | |
| Other non cash items | | | 5.18M | 4.39M | 1.78M | 830.00K | |
| OPERATING CASH FLOW | | | -45.52M | -36.70M | -15.38M | -6.39M | |
| |
| CASH FLOWS FROM INVESTING ACTIVITIES | |
|---|
| Capital Expenditure | | | -5.06M | -1.85M | -204.00K | -79.00K | |
| Other Investing Activity | | | N/A | -13.19M | N/A | N/A | |
| INVESTING CASH FLOW | | | -43.76M | -15.04M | -204.00K | -79.00K | |
| |
| CASH FLOWS FROM FINANCING ACTIVITIES | |
|---|
| Debt Issued/Reduced | | | 4.68M | 9.79M | -107.00K | 2.72M | |
| Stock Issued/Repurchased | | | 438.00K | 112.66M | 11.00K | 32.95M | |
| Other Financing Activity | | | -731.00K | -1.37M | 0.00 | -569.00K | |
| FINANCING CASH FLOW | | | 4.39M | 121.08M | -96.00K | 35.11M | |
| |
| CHANGE IN CASH | | | -84.89M | 69.34M | -15.68M | 28.64M | |
| |
| FREE CASH FLOW | |
|---|
| Operating Cash Flow | | | -45.52M | -36.70M | -15.38M | -6.39M | |
| Capital Expenditure | | | -5.06M | -1.85M | -204.00K | -79.00K | |
| FREE CASH FLOW | | | -50.58M | -38.55M | -15.59M | -6.47M | |