| CASH FLOWS FROM OPERATING ACTIVITIES | |
|---|
| Net Income | | | -85.28M | 4.42M | 12.66M | 1.74M | |
| Depreciation Amortization | | | 3.24M | 2.84M | null | null | |
| Income Taxes - Deferred | | | null | null | null | null | |
| Accounts Payable And Accrued Liabilities | | | undefined | undefined | undefined | undefined | |
| Change In Working Capital | | | 34.27M | -2.78M | 830.00K | -380.00K | |
| Interest Paid | | | 440.90K | 330.80K | null | null | |
| Taxes Paid | | | null | null | null | null | |
| Other non cash items | | | 37.56M | 326.00K | -13.90M | -1.96M | |
| OPERATING CASH FLOW | | | -10.21M | -1.42M | -410.00K | -600.00K | |
| |
| CASH FLOWS FROM INVESTING ACTIVITIES | |
|---|
| Capital Expenditure | | | -731.90K | -303.60K | null | null | |
| Other Investing Activity | | | 1.65M | 556.40K | 0 | -193.55M | |
| INVESTING CASH FLOW | | | 922.90K | 252.70K | 0 | -193.55M | |
| |
| CASH FLOWS FROM FINANCING ACTIVITIES | |
|---|
| Debt Issued/Reduced | | | -975.20K | 401.40K | 0 | 0 | |
| Stock Issued/Repurchased | | | null | 301.20K | 0 | 195.76M | |
| Dividend Paid | | | null | null | null | null | |
| Other Financing Activity | | | 11.00M | -171.60K | -10.00K | -570.00K | |
| FINANCING CASH FLOW | | | 10.02M | 531.00K | -10.00K | 195.19M | |
| |
| Exchange Rate Effect | | | -116.70K | -63.30K | null | null | |
| CHANGE IN CASH | | | 616.50K | -704.00K | -420.00K | 1.04M | |
| |
| FREE CASH FLOW | |
|---|
| Operating Cash Flow | | | -10.21M | -1.42M | -410.00K | -600.00K | |
| Capital Expenditure | | | -731.90K | -303.60K | null | null | |
| FREE CASH FLOW | | | -10.94M | -1.73M | -410.00K | -600.00K | |