| CASH FLOWS FROM OPERATING ACTIVITIES | |
|---|
| Net Income | | | -111.01M | -242.65M | -55.37M | -47.87M | |
| Depreciation Amortization | | | 2.34M | 1.09M | 1.16M | 1.03M | |
| Income Taxes - Deferred | | | null | null | null | null | |
| Accounts Payable And Accrued Liabilities | | | undefined | undefined | undefined | undefined | |
| Change In Working Capital | | | 429.00K | -9.41M | 12.35M | -2.71M | |
| Interest Paid | | | null | null | null | null | |
| Taxes Paid | | | null | null | null | null | |
| Other non cash items | | | 43.37M | 167.28M | -792.00K | 789.00K | |
| OPERATING CASH FLOW | | | -64.87M | -83.68M | -42.65M | -48.76M | |
| |
| CASH FLOWS FROM INVESTING ACTIVITIES | |
|---|
| Capital Expenditure | | | -142.00K | -3.88M | -952.00K | -1.05M | |
| Other Investing Activity | | | -2.35M | 8.00K | 1.06M | 25.22M | |
| INVESTING CASH FLOW | | | -2.49M | -3.87M | 112.00K | 24.16M | |
| |
| CASH FLOWS FROM FINANCING ACTIVITIES | |
|---|
| Debt Issued/Reduced | | | 8.88M | -5.58M | 5.58M | 0 | |
| Stock Issued/Repurchased | | | 882.00K | 125.69M | 57.59M | 10.71M | |
| Dividend Paid | | | null | null | null | null | |
| Other Financing Activity | | | 17.71M | -16.67M | 81.00K | 0 | |
| FINANCING CASH FLOW | | | 27.47M | 103.44M | 63.25M | 10.71M | |
| |
| Exchange Rate Effect | | | -212.00K | 245.00K | 21.00K | -2.00K | |
| CHANGE IN CASH | | | -40.11M | 16.13M | 20.74M | -13.89M | |
| |
| FREE CASH FLOW | |
|---|
| Operating Cash Flow | | | -64.87M | -83.68M | -42.65M | -48.76M | |
| Capital Expenditure | | | -142.00K | -3.88M | -952.00K | -1.05M | |
| FREE CASH FLOW | | | -65.02M | -87.56M | -43.60M | -49.82M | |