| CASH FLOWS FROM OPERATING ACTIVITIES | |
|---|
| Net Income | | | -30.11M | 1.57M | 0.00 | -10.00K | |
| Depreciation Amortization | | | 3.30M | 2.99M | N/A | N/A | |
| Income Taxes - Deferred | | | N/A | -301.00K | N/A | N/A | |
| Change In Working Capital | | | 3.30M | -934.20K | -10.00K | 10.00K | |
| Interest Paid | | | 22.90K | N/A | N/A | N/A | |
| Taxes Paid | | | 0.00 | N/A | N/A | N/A | |
| Other non cash items | | | 20.69M | -5.00K | N/A | N/A | |
| OPERATING CASH FLOW | | | -2.82M | -5.69M | -10.00K | 0.00 | |
| |
| CASH FLOWS FROM INVESTING ACTIVITIES | |
|---|
| Capital Expenditure | | | -1.00K | -548.90K | N/A | N/A | |
| Other Investing Activity | | | -7.78M | 0.00 | N/A | N/A | |
| INVESTING CASH FLOW | | | -7.78M | -548.90K | N/A | N/A | |
| |
| CASH FLOWS FROM FINANCING ACTIVITIES | |
|---|
| Debt Issued/Reduced | | | 3.59M | 2.13M | 0.00 | 200.00K | |
| Stock Issued/Repurchased | | | 7.00M | 4.24M | N/A | N/A | |
| Other Financing Activity | | | N/A | 1.57M | -140.00K | N/A | |
| FINANCING CASH FLOW | | | 10.60M | 6.37M | -140.00K | 200.00K | |
| |
| Exchange Rate Effect | | | 13.20K | -984.50K | N/A | N/A | |
| CHANGE IN CASH | | | 9.40K | -857.00K | -150.00K | 200.00K | |
| |
| FREE CASH FLOW | |
|---|
| Operating Cash Flow | | | -2.82M | -5.69M | -10.00K | 0.00 | |
| Capital Expenditure | | | -1.00K | -548.90K | N/A | N/A | |
| FREE CASH FLOW | | | -2.82M | -6.24M | -10.00K | 0.00 | |