| CASH FLOWS FROM OPERATING ACTIVITIES | |
|---|
| Net Income | | | -190.10K | -197.20K | -227.30K | -341.30K | |
| Depreciation Amortization | | | 19.00K | 21.30K | 27.50K | 35.80K | |
| Income Taxes - Deferred | | | undefined | null | null | null | |
| Accounts Payable And Accrued Liabilities | | | undefined | undefined | undefined | undefined | |
| Change In Working Capital | | | -26.10K | 32.20K | 63.30K | 7.10K | |
| Interest Paid | | | undefined | null | null | null | |
| Taxes Paid | | | undefined | null | null | null | |
| Other non cash items | | | undefined | 74.20K | 10.20K | 7.20K | |
| OPERATING CASH FLOW | | | -108.70K | -69.50K | -126.30K | -291.20K | |
| |
| CASH FLOWS FROM INVESTING ACTIVITIES | |
|---|
| Capital Expenditure | | | undefined | -13.10K | null | -200.70K | |
| Other Investing Activity | | | undefined | null | 22.80K | -125.00K | |
| INVESTING CASH FLOW | | | 11.60K | -13.10K | 22.80K | -325.70K | |
| |
| CASH FLOWS FROM FINANCING ACTIVITIES | |
|---|
| Debt Issued/Reduced | | | 96.30K | 82.50K | -57.50K | 29.10K | |
| Stock Issued/Repurchased | | | undefined | null | 55.00K | 140.90K | |
| Dividend Paid | | | undefined | null | null | null | |
| Other Financing Activity | | | undefined | null | null | null | |
| FINANCING CASH FLOW | | | 96.30K | 82.50K | -2.50K | 170.00K | |
| |
| Exchange Rate Effect | | | undefined | null | null | null | |
| CHANGE IN CASH | | | -800 | -100 | -106.00K | -446.80K | |
| |
| FREE CASH FLOW | |
|---|
| Operating Cash Flow | | | -108.70K | -69.50K | -126.30K | -291.20K | |
| Capital Expenditure | | | undefined | -13.10K | null | -200.70K | |
| FREE CASH FLOW | | | -97.20K | -82.60K | -126.30K | -491.80K | |