| CASH FLOWS FROM OPERATING ACTIVITIES | |
|---|
| Net Income | | | -131.48M | -113.81M | -94.12M | -84.24M | |
| Depreciation Amortization | | | 8.13M | 7.97M | 11.56M | 4.86M | |
| Income Taxes - Deferred | | | N/A | 64.00K | 12.00K | -45.00K | |
| Change In Working Capital | | | -8.61M | -6.20M | 4.39M | 1.30M | |
| Interest Paid | | | 5.25M | 4.85M | 3.63M | 0.00 | |
| Taxes Paid | | | 22.00K | 83.00K | -30.00K | 12.00K | |
| Other non cash items | | | 45.20M | 34.38M | 5.92M | 8.49M | |
| OPERATING CASH FLOW | | | -86.70M | -77.61M | -72.23M | -69.64M | |
| |
| CASH FLOWS FROM INVESTING ACTIVITIES | |
|---|
| Capital Expenditure | | | -26.88M | -22.94M | -12.23M | -13.93M | |
| Other Investing Activity | | | N/A | -372.00K | -3.00K | -1.53M | |
| INVESTING CASH FLOW | | | -27.48M | -23.31M | -12.23M | -15.46M | |
| |
| CASH FLOWS FROM FINANCING ACTIVITIES | |
|---|
| Debt Issued/Reduced | | | N/A | 17.10M | -39.12M | -5.33M | |
| Stock Issued/Repurchased | | | N/A | 321.56M | 75.00M | 102.11M | |
| Other Financing Activity | | | 11.62M | 8.70M | 41.85M | -671.00K | |
| FINANCING CASH FLOW | | | 212.68M | 330.26M | 77.72M | 96.11M | |
| |
| CHANGE IN CASH | | | 98.51M | 229.35M | -6.74M | 11.00M | |
| |
| FREE CASH FLOW | |
|---|
| Operating Cash Flow | | | -86.70M | -77.61M | -72.23M | -69.64M | |
| Capital Expenditure | | | -26.88M | -22.94M | -12.23M | -13.93M | |
| FREE CASH FLOW | | | -113.58M | -100.54M | -84.46M | -83.57M | |