| CASH FLOWS FROM OPERATING ACTIVITIES | |
|---|
| Net Income | | | -449.70K | -554.70K | -155.60K | -1.54M | |
| Depreciation Amortization | | | undefined | null | null | null | |
| Income Taxes - Deferred | | | undefined | 0 | -196.00K | null | |
| Accounts Payable And Accrued Liabilities | | | undefined | undefined | undefined | undefined | |
| Change In Working Capital | | | -170.00K | 0 | -20.00K | -21.50K | |
| Interest Paid | | | undefined | null | null | null | |
| Taxes Paid | | | undefined | null | null | null | |
| Other non cash items | | | 150.00K | 40.00K | -20.00K | 1.28M | |
| OPERATING CASH FLOW | | | -460.00K | -510.00K | -390.00K | -285.80K | |
| |
| CASH FLOWS FROM INVESTING ACTIVITIES | |
|---|
| Capital Expenditure | | | undefined | null | 0 | -51.10K | |
| Other Investing Activity | | | undefined | null | null | null | |
| INVESTING CASH FLOW | | | undefined | null | 0 | -51.10K | |
| |
| CASH FLOWS FROM FINANCING ACTIVITIES | |
|---|
| Debt Issued/Reduced | | | 530.00K | 500.00K | 400.00K | 185.90K | |
| Stock Issued/Repurchased | | | undefined | null | null | null | |
| Dividend Paid | | | undefined | null | null | null | |
| Other Financing Activity | | | undefined | null | -28.00K | -34.70K | |
| FINANCING CASH FLOW | | | 550.00K | 500.00K | 400.00K | 151.20K | |
| |
| Exchange Rate Effect | | | undefined | null | null | null | |
| CHANGE IN CASH | | | 0 | -10.00K | 10.00K | -185.70K | |
| |
| FREE CASH FLOW | |
|---|
| Operating Cash Flow | | | -460.00K | -510.00K | -390.00K | -285.80K | |
| Capital Expenditure | | | undefined | null | 0 | -51.10K | |
| FREE CASH FLOW | | | -560.00K | -510.00K | -390.00K | -336.90K | |