| CASH FLOWS FROM OPERATING ACTIVITIES | |
|---|
| Net Income | | | -21.32M | -34.28M | -4.63M | -229.20K | |
| Depreciation Amortization | | | 552.60K | 1.00M | N/A | 3.19M | |
| Change In Working Capital | | | -2.01M | 2.75M | 6.47M | -247.30K | |
| Interest Paid | | | 272.50K | 431.10K | N/A | 3.99M | |
| Taxes Paid | | | 149.00K | 95.80K | N/A | -42.00K | |
| Other non cash items | | | 4.08M | 8.33M | -3.31M | -4.00K | |
| OPERATING CASH FLOW | | | -18.70M | -22.20M | -1.47M | -480.50K | |
| |
| CASH FLOWS FROM INVESTING ACTIVITIES | |
|---|
| Capital Expenditure | | | N/A | -142.70K | N/A | -2.65M | |
| Other Investing Activity | | | 607.80K | 143.50K | 0.00 | -234.60M | |
| INVESTING CASH FLOW | | | 526.40K | 800.00 | 0.00 | -234.60M | |
| |
| CASH FLOWS FROM FINANCING ACTIVITIES | |
|---|
| Debt Issued/Reduced | | | 711.50K | 17.27M | 500.00K | -21.62M | |
| Stock Issued/Repurchased | | | N/A | N/A | 0.00 | 236.60M | |
| Other Financing Activity | | | N/A | 2.93M | 0.00 | -539.80K | |
| FINANCING CASH FLOW | | | 16.70M | 20.20M | 500.00K | 236.06M | |
| |
| Exchange Rate Effect | | | -42.70K | -194.30K | N/A | -47.40K | |
| CHANGE IN CASH | | | -1.52M | -2.19M | -969.20K | 979.70K | |
| |
| FREE CASH FLOW | |
|---|
| Operating Cash Flow | | | -18.70M | -22.20M | -1.47M | -480.50K | |
| Capital Expenditure | | | N/A | -142.70K | N/A | -2.65M | |
| FREE CASH FLOW | | | -18.78M | -22.34M | -1.47M | -480.50K | |