CASH FLOWS FROM OPERATING ACTIVITIES | |
---|
Net Income | | | -25.93M | -684.00K | -10.55M | -7.59M | |
Depreciation Amortization | | | 17.60M | 800.00 | 6.90K | N/A | |
Change In Working Capital | | | 4.71M | -1.09M | 39.80K | -128.90K | |
Interest Paid | | | N/A | 0.00 | 0.00 | 0.00 | |
Taxes Paid | | | N/A | 0.00 | 0.00 | 0.00 | |
Other non cash items | | | 12.90M | -270.10K | 3.42M | 1.53M | |
OPERATING CASH FLOW | | | 9.28M | -2.01M | -6.48M | -6.18M | |
|
CASH FLOWS FROM INVESTING ACTIVITIES | |
---|
Capital Expenditure | | | -10.27M | 0.00 | -438.60K | -202.70K | |
Other Investing Activity | | | 6.17M | 0.00 | 169.50K | -745.90K | |
INVESTING CASH FLOW | | | -4.10M | 0.00 | -269.10K | -948.70K | |
|
CASH FLOWS FROM FINANCING ACTIVITIES | |
---|
Debt Issued/Reduced | | | -8.21M | 60.57M | N/A | N/A | |
Stock Issued/Repurchased | | | N/A | 741.90K | 14.80K | 22.26M | |
Other Financing Activity | | | 11.43M | -172.60K | 0.00 | -1.94M | |
FINANCING CASH FLOW | | | -13.36M | 569.30K | 14.80K | 20.31M | |
|
Exchange Rate Effect | | | N/A | 279.00K | N/A | N/A | |
CHANGE IN CASH | | | -7.91M | -1.44M | -6.73M | 13.18M | |
|
FREE CASH FLOW | |
---|
Operating Cash Flow | | | 9.28M | -2.01M | -6.48M | -6.18M | |
Capital Expenditure | | | -10.27M | 0.00 | -438.60K | -202.70K | |
FREE CASH FLOW | | | -995.00K | -2.01M | -6.91M | -6.39M | |