| CASH FLOWS FROM OPERATING ACTIVITIES | |
|---|
| Net Income | | | -1.71M | -1.20M | -1.08M | -3.41M | |
| Depreciation Amortization | | | 202.70K | 242.70K | 317.40K | 598.40K | |
| Income Taxes - Deferred | | | -300 | 6.00K | -7.70K | null | |
| Accounts Payable And Accrued Liabilities | | | undefined | undefined | undefined | undefined | |
| Change In Working Capital | | | -1.32M | -1.53M | -1.59M | -1.26M | |
| Interest Paid | | | 144.60K | 145.60K | 109.80K | 75.90K | |
| Taxes Paid | | | 1.40K | 0 | 2.70K | 3.30K | |
| Other non cash items | | | 726.60K | 867.20K | 868.60K | 402.70K | |
| OPERATING CASH FLOW | | | -2.10M | -1.62M | -1.50M | -3.66M | |
| |
| CASH FLOWS FROM INVESTING ACTIVITIES | |
|---|
| Capital Expenditure | | | undefined | -1.30K | -5.40K | -386.90K | |
| Other Investing Activity | | | 0 | 0 | 40.70K | -45.90K | |
| INVESTING CASH FLOW | | | -1.30K | -1.30K | 35.30K | -432.70K | |
| |
| CASH FLOWS FROM FINANCING ACTIVITIES | |
|---|
| Debt Issued/Reduced | | | 2.21M | 1.24M | 1.45M | 4.26M | |
| Stock Issued/Repurchased | | | undefined | null | null | null | |
| Dividend Paid | | | undefined | null | null | null | |
| Other Financing Activity | | | undefined | null | null | null | |
| FINANCING CASH FLOW | | | 2.21M | 1.24M | 1.45M | 4.26M | |
| |
| Exchange Rate Effect | | | -9.10K | 1.30K | -92.70K | -27.00K | |
| CHANGE IN CASH | | | 102.10K | -379.60K | -106.20K | 140.80K | |
| |
| FREE CASH FLOW | |
|---|
| Operating Cash Flow | | | -2.10M | -1.62M | -1.50M | -3.66M | |
| Capital Expenditure | | | undefined | -1.30K | -5.40K | -386.90K | |
| FREE CASH FLOW | | | -2.10M | -1.62M | -1.50M | -4.05M | |