| CASH FLOWS FROM OPERATING ACTIVITIES | |
|---|
| Net Income | | | -253.83K | -250.00K | -350.00K | 0.00 | |
| Change In Working Capital | | | 1.68M | 1.68M | -220.00K | N/A | |
| Interest Paid | | | N/A | N/A | -140.00 | N/A | |
| Taxes Paid | | | -49.07K | 68.96K | -36.87K | N/A | |
| Other non cash items | | | -2.41M | -2.41M | -10.00K | 0.00 | |
| OPERATING CASH FLOW | | | -985.62K | -990.00K | -570.00K | 0.00 | |
| |
| CASH FLOWS FROM INVESTING ACTIVITIES | |
|---|
| Capital Expenditure | | | -2.99M | -6.03M | -2.20M | N/A | |
| Other Investing Activity | | | 762.92K | 760.00K | -158.10M | N/A | |
| INVESTING CASH FLOW | | | 762.92K | 760.00K | -158.10M | N/A | |
| |
| CASH FLOWS FROM FINANCING ACTIVITIES | |
|---|
| Debt Issued/Reduced | | | 0.00 | 0.00 | -120.00K | N/A | |
| Stock Issued/Repurchased | | | 0.00 | 0.00 | 160.00M | 30.00K | |
| Other Financing Activity | | | 0.00 | 0.00 | -190.00K | N/A | |
| FINANCING CASH FLOW | | | 0.00 | 0.00 | 159.69M | 30.00K | |
| |
| Exchange Rate Effect | | | 5.66K | -22.15K | 7.43K | N/A | |
| CHANGE IN CASH | | | -222.70K | -230.00K | 1.02M | 30.00K | |
| |
| FREE CASH FLOW | |
|---|
| Operating Cash Flow | | | -985.62K | -990.00K | -570.00K | 0.00 | |
| Capital Expenditure | | | -2.99M | -6.03M | -2.20M | N/A | |
| FREE CASH FLOW | | | -985.62K | -990.00K | -570.00K | 0.00 | |