| CASH FLOWS FROM OPERATING ACTIVITIES | |
|---|
| Net Income | | | -5.65M | 7.15M | |
| Depreciation Amortization | | | 770.00K | 320.00K | |
| Income Taxes - Deferred | | | null | null | |
| Accounts Payable And Accrued Liabilities | | | undefined | undefined | |
| Change In Working Capital | | | -6.09M | -26.00M | |
| Interest Paid | | | 2.04M | null | |
| Taxes Paid | | | 1.97M | null | |
| Other non cash items | | | 4.84M | 840.00K | |
| OPERATING CASH FLOW | | | -6.13M | -17.00M | |
| |
| CASH FLOWS FROM INVESTING ACTIVITIES | |
|---|
| Capital Expenditure | | | -1.26M | -1.46M | |
| Other Investing Activity | | | -4.12M | null | |
| INVESTING CASH FLOW | | | -5.38M | -1.46M | |
| |
| CASH FLOWS FROM FINANCING ACTIVITIES | |
|---|
| Debt Issued/Reduced | | | 8.41M | 19.00M | |
| Stock Issued/Repurchased | | | 7.36M | null | |
| Dividend Paid | | | null | null | |
| Other Financing Activity | | | -1.85M | -2.75M | |
| FINANCING CASH FLOW | | | 14.00M | 16.00M | |
| |
| Exchange Rate Effect | | | 210.00K | 20.00K | |
| CHANGE IN CASH | | | 2.70M | -2.44M | |
| |
| FREE CASH FLOW | |
|---|
| Operating Cash Flow | | | -6.13M | -17.00M | |
| Capital Expenditure | | | -1.26M | -1.46M | |
| FREE CASH FLOW | | | -7.39M | -18.46M | |