| CASH FLOWS FROM OPERATING ACTIVITIES | |
|---|
| Net Income | | | -85.80M | -48.31M | |
| Depreciation Amortization | | | 7.71M | 4.68M | |
| Income Taxes - Deferred | | | -796.00K | -106.00K | |
| Change In Working Capital | | | -1.66M | 4.65M | |
| Interest Paid | | | 3.44M | 3.80M | |
| Taxes Paid | | | 0.00 | 0.00 | |
| Other non cash items | | | 34.41M | -2.30M | |
| OPERATING CASH FLOW | | | -46.13M | -41.38M | |
| |
| CASH FLOWS FROM INVESTING ACTIVITIES | |
|---|
| Capital Expenditure | | | -10.59M | -4.82M | |
| Other Investing Activity | | | -4.33M | -19.66M | |
| INVESTING CASH FLOW | | | -14.93M | -24.48M | |
| |
| CASH FLOWS FROM FINANCING ACTIVITIES | |
|---|
| Debt Issued/Reduced | | | 60.45M | 18.16M | |
| Stock Issued/Repurchased | | | 814.00K | 45.25M | |
| Other Financing Activity | | | -87.00K | 14.26M | |
| FINANCING CASH FLOW | | | 61.18M | 77.67M | |
| |
| CHANGE IN CASH | | | 117.00K | 11.81M | |
| |
| FREE CASH FLOW | |
|---|
| Operating Cash Flow | | | -46.13M | -41.38M | |
| Capital Expenditure | | | -10.59M | -4.82M | |
| FREE CASH FLOW | | | -56.73M | -46.20M | |