| CASH FLOWS FROM OPERATING ACTIVITIES | |
|---|
| Net Income | | | -803.00K | -1.48M | -26.45M | -808.00K | -740.00K | |
| Depreciation Amortization | | | 954.00K | 899.00K | 24.63M | 211.00K | 187.00K | |
| Income Taxes - Deferred | | | null | null | null | null | null | |
| Accounts Payable And Accrued Liabilities | | | undefined | undefined | undefined | undefined | undefined | |
| Change In Working Capital | | | 88.00K | -78.00K | -911.00K | 139.00K | 180.00K | |
| Interest Paid | | | null | null | 17.00K | 28.00K | null | |
| Taxes Paid | | | 0 | 0 | 0 | null | null | |
| Other non cash items | | | -105.00K | -41.00K | 23.00K | 10.00K | 1.00K | |
| OPERATING CASH FLOW | | | 134.00K | -698.00K | -2.70M | -448.00K | -372.00K | |
| |
| CASH FLOWS FROM INVESTING ACTIVITIES | |
|---|
| Capital Expenditure | | | -5.00K | -11.00K | -6.00K | null | null | |
| Other Investing Activity | | | -126.00K | 0 | 105.00K | -671.00K | 0 | |
| INVESTING CASH FLOW | | | -131.00K | -11.00K | 99.00K | -671.00K | 0 | |
| |
| CASH FLOWS FROM FINANCING ACTIVITIES | |
|---|
| Debt Issued/Reduced | | | null | null | 0 | -150.00K | 372.00K | |
| Stock Issued/Repurchased | | | null | 0 | 5.98M | 1.27M | null | |
| Dividend Paid | | | null | null | null | null | null | |
| Other Financing Activity | | | null | null | null | null | null | |
| FINANCING CASH FLOW | | | null | 0 | 5.98M | 1.12M | 372.00K | |
| |
| Exchange Rate Effect | | | null | null | null | null | null | |
| CHANGE IN CASH | | | 3.00K | -709.00K | 3.38M | 2.00K | 0 | |
| |
| FREE CASH FLOW | |
|---|
| Operating Cash Flow | | | 134.00K | -698.00K | -2.70M | -448.00K | -372.00K | |
| Capital Expenditure | | | -5.00K | -11.00K | -6.00K | null | null | |
| FREE CASH FLOW | | | 129.00K | -709.00K | -2.71M | -448.00K | -372.00K | |