| CASH FLOWS FROM OPERATING ACTIVITIES | |
|---|
| Net Income | | | -76.17M | -840.00K | -380.00K | -40.27M | |
| Depreciation Amortization | | | 5.58M | 4.80M | 2.76M | 1.96M | |
| Change In Working Capital | | | 301.09K | 310.00K | 80.00K | -2.18M | |
| Interest Paid | | | N/A | 387.37K | 1.56M | 420.00K | |
| Taxes Paid | | | 0.00 | 0.00 | 30.00K | 0.00 | |
| Other non cash items | | | 27.68M | -510.00K | -60.00K | 21.03M | |
| OPERATING CASH FLOW | | | -42.61M | -1.04M | -360.00K | -19.46M | |
| |
| CASH FLOWS FROM INVESTING ACTIVITIES | |
|---|
| Capital Expenditure | | | -7.48M | -5.70M | -5.34M | -2.37M | |
| Other Investing Activity | | | 1.40M | -1.15M | -57.50M | 14.51M | |
| INVESTING CASH FLOW | | | -6.08M | -1.15M | -57.50M | 12.13M | |
| |
| CASH FLOWS FROM FINANCING ACTIVITIES | |
|---|
| Debt Issued/Reduced | | | 1.62M | 1.98M | -440.00K | -5.23M | |
| Stock Issued/Repurchased | | | N/A | 32.86M | 56.25M | -780.00K | |
| Other Financing Activity | | | N/A | 22.48M | 2.21M | 7.95M | |
| FINANCING CASH FLOW | | | 1.62M | 1.98M | 58.02M | 1.94M | |
| |
| Exchange Rate Effect | | | -167.10K | -528.59K | -20.00K | 10.00K | |
| CHANGE IN CASH | | | -47.24M | -210.00K | 160.00K | -5.38M | |
| |
| FREE CASH FLOW | |
|---|
| Operating Cash Flow | | | -42.61M | -1.04M | -360.00K | -19.46M | |
| Capital Expenditure | | | -7.48M | -5.70M | -5.34M | -2.37M | |
| FREE CASH FLOW | | | -50.09M | -1.04M | -360.00K | -21.83M | |