| CASH FLOWS FROM OPERATING ACTIVITIES | |
|---|
| Net Income | | | -33.97M | -37.01M | -36.74M | |
| Depreciation Amortization | | | 700.00 | 1.30K | 9.50K | |
| Change In Working Capital | | | 478.20K | -3.00K | -100.40K | |
| Other non cash items | | | 739.90K | 0.00 | 0.00 | |
| OPERATING CASH FLOW | | | -129.60K | -75.60K | -154.80K | |
| |
| CASH FLOWS FROM INVESTING ACTIVITIES | |
|---|
| Capital Expenditure | | | -2.90K | 0.00 | 0.00 | |
| Other Investing Activity | | | -550.00K | -773.90K | -1.44M | |
| INVESTING CASH FLOW | | | -552.90K | 0.00 | 0.00 | |
| |
| CASH FLOWS FROM FINANCING ACTIVITIES | |
|---|
| Debt Issued/Reduced | | | 1.50M | 12.92M | -31.80K | |
| Stock Issued/Repurchased | | | 61.20K | 2.01M | 25.30M | |
| Other Financing Activity | | | 67.30K | 166.50K | 177.10K | |
| FINANCING CASH FLOW | | | 1.57M | 166.50K | 177.10K | |
| |
| Exchange Rate Effect | | | -300.00 | 3.20K | -16.50K | |
| CHANGE IN CASH | | | 884.70K | 94.10K | 5.70K | |
| |
| FREE CASH FLOW | |
|---|
| Operating Cash Flow | | | -129.60K | -75.60K | -154.80K | |
| Capital Expenditure | | | -2.90K | 0.00 | 0.00 | |
| FREE CASH FLOW | | | -132.40K | -75.60K | -154.80K | |