| CASH FLOWS FROM OPERATING ACTIVITIES | |
|---|
| Net Income | | | -151.18M | -144.85M | 5.85M | -9.19M | |
| Depreciation Amortization | | | N/A | 7.23M | 3.77M | 2.23M | |
| Change In Working Capital | | | 10.82M | 11.73M | 5.63M | 515.97K | |
| Interest Paid | | | N/A | 6.14M | 2.45M | 514.00K | |
| Taxes Paid | | | N/A | 10.00K | 7.00K | 72.00K | |
| Other non cash items | | | 99.16M | 97.10M | -12.79M | 8.06M | |
| OPERATING CASH FLOW | | | -33.45M | -28.79M | -1.31M | -607.94K | |
| |
| CASH FLOWS FROM INVESTING ACTIVITIES | |
|---|
| Capital Expenditure | | | N/A | -34.00K | -622.00K | -2.31M | |
| Other Investing Activity | | | N/A | N/A | 0.00 | -230.00M | |
| INVESTING CASH FLOW | | | -147.62M | -34.00K | 0.00 | -230.00M | |
| |
| CASH FLOWS FROM FINANCING ACTIVITIES | |
|---|
| Debt Issued/Reduced | | | 14.05M | 15.71M | 527.76K | -124.20K | |
| Stock Issued/Repurchased | | | 149.07M | 49.00K | 0.00 | 232.03M | |
| Other Financing Activity | | | N/A | 17.32M | 0.00 | -500.44K | |
| FINANCING CASH FLOW | | | 180.44M | 33.08M | 527.76K | 231.40M | |
| |
| CHANGE IN CASH | | | -628.61K | 4.25M | -784.02K | 792.42K | |
| |
| FREE CASH FLOW | |
|---|
| Operating Cash Flow | | | -33.45M | -28.79M | -1.31M | -607.94K | |
| Capital Expenditure | | | N/A | -34.00K | -622.00K | -2.31M | |
| FREE CASH FLOW | | | -33.48M | -28.83M | -1.31M | -607.94K | |