| CASH FLOWS FROM OPERATING ACTIVITIES | |
|---|
| Net Income | | | -55.78M | -93.35M | -25.91M | |
| Depreciation Amortization | | | 5.49M | 3.79M | 2.78M | |
| Income Taxes - Deferred | | | N/A | 0.00 | 1.81M | |
| Change In Working Capital | | | 6.07M | 19.35M | -6.01M | |
| Other non cash items | | | -33.51M | 14.91M | 5.34M | |
| OPERATING CASH FLOW | | | -77.73M | -55.29M | -21.99M | |
| |
| CASH FLOWS FROM INVESTING ACTIVITIES | |
|---|
| Capital Expenditure | | | -9.12M | -19.92M | -32.21M | |
| Other Investing Activity | | | 0.00 | 24.00M | -23.99M | |
| INVESTING CASH FLOW | | | -9.12M | 4.08M | -56.20M | |
| |
| CASH FLOWS FROM FINANCING ACTIVITIES | |
|---|
| Debt Issued/Reduced | | | -4.32M | 32.38M | 28.75M | |
| Stock Issued/Repurchased | | | 163.00K | 156.00K | 48.83M | |
| Other Financing Activity | | | 70.48M | 0.00 | 11.35M | |
| FINANCING CASH FLOW | | | 66.33M | 32.53M | 88.92M | |
| |
| Exchange Rate Effect | | | -462.00K | -1.07M | 1.64M | |
| CHANGE IN CASH | | | -20.98M | -19.75M | 12.37M | |
| |
| FREE CASH FLOW | |
|---|
| Operating Cash Flow | | | -77.73M | -55.29M | -21.99M | |
| Capital Expenditure | | | -9.12M | -19.92M | -32.21M | |
| FREE CASH FLOW | | | -86.85M | -75.21M | -54.20M | |