| CASH FLOWS FROM OPERATING ACTIVITIES | |
|---|
| Net Income | | | -293.44M | 1.30M | -248.20K | -2.05M | |
| Depreciation Amortization | | | 84.00K | 49.00K | 47.00K | 34.00K | |
| Income Taxes - Deferred | | | 0.00 | -378.00K | -618.00K | -76.00K | |
| Change In Working Capital | | | -20.85M | -17.00K | 251.40K | -1.79M | |
| Other non cash items | | | 273.91M | -4.07M | 2.36M | 1.48M | |
| OPERATING CASH FLOW | | | -40.31M | -2.79M | 3.20K | -2.41M | |
| |
| CASH FLOWS FROM INVESTING ACTIVITIES | |
|---|
| Capital Expenditure | | | -115.00K | -33.00K | -15.00K | -20.00K | |
| Other Investing Activity | | | -129.00K | 755.60K | -281.52M | 13.00K | |
| INVESTING CASH FLOW | | | -244.00K | 755.60K | -281.52M | -7.00K | |
| |
| CASH FLOWS FROM FINANCING ACTIVITIES | |
|---|
| Debt Issued/Reduced | | | 40.33M | 11.48M | 1.79M | 524.00K | |
| Stock Issued/Repurchased | | | N/A | 0.00 | 289.76M | 187.00K | |
| Other Financing Activity | | | 9.20M | 0.00 | -5.73M | -5.73M | |
| FINANCING CASH FLOW | | | 49.53M | 0.00 | 284.03M | 711.00K | |
| |
| Exchange Rate Effect | | | 42.00K | -15.00K | -234.00K | 126.00K | |
| CHANGE IN CASH | | | 9.02M | -2.04M | 2.51M | -1.58M | |
| |
| FREE CASH FLOW | |
|---|
| Operating Cash Flow | | | -40.31M | -2.79M | 3.20K | -2.41M | |
| Capital Expenditure | | | -115.00K | -33.00K | -15.00K | -20.00K | |
| FREE CASH FLOW | | | -40.42M | -2.79M | 3.20K | -2.43M | |