| CASH FLOWS FROM OPERATING ACTIVITIES | |
|---|
| Net Income | | | -7.60M | -47.35M | -3.40M | -13.49M | 0.00 | |
| Depreciation Amortization | | | 828.40K | 515.90K | N/A | N/A | N/A | |
| Income Taxes - Deferred | | | 158.90K | -77.20K | N/A | N/A | N/A | |
| Change In Working Capital | | | -7.45M | -7.49M | 1.85M | -450.00K | 0.00 | |
| Interest Paid | | | N/A | 192.40K | N/A | N/A | N/A | |
| Taxes Paid | | | N/A | 224.30K | N/A | N/A | N/A | |
| Other non cash items | | | 8.77M | 49.54M | 3.22M | 14.77M | N/A | |
| OPERATING CASH FLOW | | | -5.28M | -4.86M | 1.67M | 820.00K | 0.00 | |
| |
| CASH FLOWS FROM INVESTING ACTIVITIES | |
|---|
| Capital Expenditure | | | -202.80K | -76.40K | N/A | N/A | N/A | |
| Other Investing Activity | | | N/A | 2.94M | 114.17M | -116.68M | N/A | |
| INVESTING CASH FLOW | | | -28.50M | 2.86M | 114.17M | -116.68M | N/A | |
| |
| CASH FLOWS FROM FINANCING ACTIVITIES | |
|---|
| Debt Issued/Reduced | | | 44.94M | 2.86M | N/A | N/A | N/A | |
| Stock Issued/Repurchased | | | N/A | 2.84M | 0.00 | 4.53M | 0.00 | |
| Other Financing Activity | | | N/A | -3.11M | -116.35M | 112.01M | N/A | |
| FINANCING CASH FLOW | | | 36.77M | 2.59M | -116.35M | 116.53M | 0.00 | |
| |
| CHANGE IN CASH | | | 2.99M | 587.30K | -508.40K | 670.00K | 0.00 | |
| |
| FREE CASH FLOW | |
|---|
| Operating Cash Flow | | | -5.28M | -4.86M | 1.67M | 820.00K | 0.00 | |
| Capital Expenditure | | | -202.80K | -76.40K | N/A | N/A | N/A | |
| FREE CASH FLOW | | | -5.48M | -4.94M | 1.67M | 820.00K | 0.00 | |