| CASH FLOWS FROM OPERATING ACTIVITIES | |
|---|
| Net Income | | | -3.27M | -32.28M | -8.24M | -8.13M | |
| Depreciation Amortization | | | 141.10K | 4.28M | 3.76M | 309.00K | |
| Change In Working Capital | | | -956.80K | 3.15M | 2.18M | -587.50K | |
| Other non cash items | | | 103.80K | 23.34M | -9.18M | 1.85M | |
| OPERATING CASH FLOW | | | -3.98M | -1.50M | -11.47M | -6.56M | |
| |
| CASH FLOWS FROM INVESTING ACTIVITIES | |
|---|
| Capital Expenditure | | | -2.10M | -1.50K | -1.11M | -576.50K | |
| Other Investing Activity | | | 1.08M | 26.40K | -3.11M | N/A | |
| INVESTING CASH FLOW | | | -1.02M | 24.90K | -4.22M | -576.50K | |
| |
| CASH FLOWS FROM FINANCING ACTIVITIES | |
|---|
| Debt Issued/Reduced | | | -1.77M | -83.60K | -794.40K | 6.18M | |
| Stock Issued/Repurchased | | | N/A | 0.00 | 14.93M | 5.05M | |
| Other Financing Activity | | | 10.75M | 1.57M | N/A | N/A | |
| FINANCING CASH FLOW | | | 8.99M | 1.49M | 14.14M | 11.24M | |
| |
| Exchange Rate Effect | | | -244.90K | -172.80K | -1.69M | -620.30K | |
| CHANGE IN CASH | | | 3.75M | -161.90K | -3.24M | 3.48M | |
| |
| FREE CASH FLOW | |
|---|
| Operating Cash Flow | | | -3.98M | -1.50M | -11.47M | -6.56M | |
| Capital Expenditure | | | -2.10M | -1.50K | -1.11M | -576.50K | |
| FREE CASH FLOW | | | -6.08M | -1.50M | -12.58M | -7.13M | |