| CASH FLOWS FROM OPERATING ACTIVITIES | |
|---|
| Net Income | | | N/A | -104.22M | -21.06M | -24.24M | |
| Depreciation Amortization | | | N/A | 9.82M | 8.23M | 110.00K | |
| Change In Working Capital | | | N/A | -7.49M | -9.50M | 10.31M | |
| Taxes Paid | | | N/A | 430.00K | 210.00K | 180.00K | |
| Other non cash items | | | N/A | 75.15M | 730.00K | 2.70M | |
| OPERATING CASH FLOW | | | N/A | -26.74M | -21.60M | -11.12M | |
| |
| CASH FLOWS FROM INVESTING ACTIVITIES | |
|---|
| Capital Expenditure | | | N/A | -1.09M | -260.00K | -6.90M | |
| Other Investing Activity | | | N/A | -1.14M | 1.63M | 1.62M | |
| INVESTING CASH FLOW | | | N/A | -2.23M | 1.37M | -5.28M | |
| |
| CASH FLOWS FROM FINANCING ACTIVITIES | |
|---|
| Debt Issued/Reduced | | | N/A | -33.58M | -6.69M | -3.00M | |
| Stock Issued/Repurchased | | | N/A | 30.00K | 60.00K | 7.01M | |
| Other Financing Activity | | | N/A | 114.75M | 14.84M | 200.00K | |
| FINANCING CASH FLOW | | | N/A | 81.20M | 8.21M | 4.21M | |
| |
| Exchange Rate Effect | | | N/A | -180.00K | -490.00K | 730.00K | |
| CHANGE IN CASH | | | N/A | 52.05M | -12.51M | -11.46M | |
| |
| FREE CASH FLOW | |
|---|
| Operating Cash Flow | | | N/A | -26.74M | -21.60M | -11.12M | |
| Capital Expenditure | | | N/A | -1.09M | -260.00K | -6.90M | |
| FREE CASH FLOW | | | N/A | -27.83M | -21.86M | -18.02M | |