CASH FLOWS FROM OPERATING ACTIVITIES | |
---|
Net Income | | | -1.53M | -8.13M | -40.79M | -30.33M | |
Depreciation Amortization | | | 0.00 | 1.14M | 5.10M | 4.79M | |
Change In Working Capital | | | -1.96M | 2.17M | -6.08M | 1.08M | |
Interest Paid | | | 0.00 | 79.00K | 2.66M | 2.12M | |
Other non cash items | | | -417.00K | -1.30M | 29.73M | 18.30M | |
OPERATING CASH FLOW | | | -3.91M | -6.12M | -12.04M | -6.16M | |
|
CASH FLOWS FROM INVESTING ACTIVITIES | |
---|
Capital Expenditure | | | 0.00 | -4.49M | -10.23M | -3.35M | |
Other Investing Activity | | | 325.00K | 2.47M | 160.00K | 3.78M | |
INVESTING CASH FLOW | | | 325.00K | -2.01M | -10.07M | 432.00K | |
|
CASH FLOWS FROM FINANCING ACTIVITIES | |
---|
Debt Issued/Reduced | | | 0.00 | -372.00K | 5.74M | -692.00K | |
Stock Issued/Repurchased | | | 0.00 | 6.00K | 22.01M | -262.00K | |
Other Financing Activity | | | 0.00 | 452.00K | -3.61M | 3.90M | |
FINANCING CASH FLOW | | | 0.00 | 86.00K | 24.14M | 2.94M | |
|
Exchange Rate Effect | | | 73.00K | -474.00K | -331.00K | 3.14M | |
CHANGE IN CASH | | | -3.51M | -8.52M | 1.70M | 354.00K | |
|
FREE CASH FLOW | |
---|
Operating Cash Flow | | | -3.91M | -6.12M | -12.04M | -6.16M | |
Capital Expenditure | | | 0.00 | -4.49M | -10.23M | -3.35M | |
FREE CASH FLOW | | | -3.91M | -10.61M | -22.28M | -9.51M | |