| CASH FLOWS FROM OPERATING ACTIVITIES | |
|---|
| Net Income | | | -24.20M | 1.37M | -1.23M | |
| Depreciation Amortization | | | 20.32M | 16.51M | 0.00 | |
| Income Taxes - Deferred | | | 709.70K | -235.00K | 0.00 | |
| Change In Working Capital | | | -27.69M | 5.89M | 6.16M | |
| Taxes Paid | | | 198.80K | -985.20K | 0.00 | |
| Other non cash items | | | 5.57M | -5.10M | 0.00 | |
| OPERATING CASH FLOW | | | -25.28M | 18.44M | 4.93M | |
| |
| CASH FLOWS FROM INVESTING ACTIVITIES | |
|---|
| Capital Expenditure | | | -219.33M | -79.03M | -55.16M | |
| Other Investing Activity | | | N/A | -1.00M | 0.00 | |
| INVESTING CASH FLOW | | | -218.31M | -80.03M | -55.16M | |
| |
| CASH FLOWS FROM FINANCING ACTIVITIES | |
|---|
| Stock Issued/Repurchased | | | 386.81M | 76.44M | 50.88M | |
| FINANCING CASH FLOW | | | 386.81M | 76.44M | 50.88M | |
| |
| Exchange Rate Effect | | | N/A | -95.30K | 0.00 | |
| CHANGE IN CASH | | | 143.10M | 14.75M | 652.60K | |
| |
| FREE CASH FLOW | |
|---|
| Operating Cash Flow | | | -25.28M | 18.44M | 4.93M | |
| Capital Expenditure | | | -219.33M | -79.03M | -55.16M | |
| FREE CASH FLOW | | | -244.61M | -60.59M | -50.22M | |