| CASH FLOWS FROM OPERATING ACTIVITIES | |
|---|
| Net Income | | | -25.94M | -14.48M | -14.53M | -12.81M | |
| Depreciation Amortization | | | N/A | 379.40K | 254.70K | 341.20K | |
| Change In Working Capital | | | 1.42M | -1.80M | 4.05M | 3.36M | |
| Interest Paid | | | 15.60K | N/A | N/A | N/A | |
| Taxes Paid | | | 0.00 | N/A | N/A | N/A | |
| Other non cash items | | | 17.94M | -969.30K | 343.40K | 1.95M | |
| OPERATING CASH FLOW | | | -6.58M | -16.87M | -9.88M | -7.16M | |
| |
| CASH FLOWS FROM INVESTING ACTIVITIES | |
|---|
| Capital Expenditure | | | N/A | -974.90K | -1.14M | -731.60K | |
| Other Investing Activity | | | -62.10K | 629.90K | 1.42M | 66.50K | |
| INVESTING CASH FLOW | | | -62.10K | -345.00K | 280.60K | -665.10K | |
| |
| CASH FLOWS FROM FINANCING ACTIVITIES | |
|---|
| Debt Issued/Reduced | | | 2.98M | -255.20K | 6.38M | 2.12M | |
| Stock Issued/Repurchased | | | N/A | 9.83M | 0.00 | 6.58M | |
| Other Financing Activity | | | 2.60M | 0.00 | -68.50K | -23.20K | |
| FINANCING CASH FLOW | | | 5.57M | 9.58M | 6.31M | 8.67M | |
| |
| Exchange Rate Effect | | | -126.70K | -1.11M | -1.60M | 619.60K | |
| CHANGE IN CASH | | | -1.19M | -8.74M | -4.89M | 1.46M | |
| |
| FREE CASH FLOW | |
|---|
| Operating Cash Flow | | | -6.58M | -16.87M | -9.88M | -7.16M | |
| Capital Expenditure | | | N/A | -974.90K | -1.14M | -731.60K | |
| FREE CASH FLOW | | | -6.58M | -17.84M | -11.01M | -7.89M | |