| CASH FLOWS FROM OPERATING ACTIVITIES | |
|---|
| Net Income | | | -2.27M | -2.13M | -3.49M | -11.43M | |
| Depreciation Amortization | | | 212.50K | 256.30K | 219.00K | 158.60K | |
| Income Taxes - Deferred | | | undefined | null | null | null | |
| Accounts Payable And Accrued Liabilities | | | undefined | undefined | undefined | undefined | |
| Change In Working Capital | | | -246.40K | -786.60K | 2.20M | 2.29M | |
| Interest Paid | | | 103.90K | 110.30K | 85.20K | 16.00K | |
| Taxes Paid | | | undefined | null | null | null | |
| Other non cash items | | | 353.80K | 283.70K | 684.30K | 7.54M | |
| OPERATING CASH FLOW | | | -1.95M | -2.38M | -381.80K | -1.44M | |
| |
| CASH FLOWS FROM INVESTING ACTIVITIES | |
|---|
| Capital Expenditure | | | -365.20K | -425.40K | -370.60K | -119.10K | |
| Other Investing Activity | | | 1.09M | 769.90K | -637.60K | -734.50K | |
| INVESTING CASH FLOW | | | 729.40K | 344.50K | -1.01M | -853.60K | |
| |
| CASH FLOWS FROM FINANCING ACTIVITIES | |
|---|
| Debt Issued/Reduced | | | 1.69M | 2.25M | 1.52M | 500.00K | |
| Stock Issued/Repurchased | | | undefined | null | null | 39.40K | |
| Dividend Paid | | | undefined | null | null | null | |
| Other Financing Activity | | | -76.80K | -110.30K | -96.20K | 2.40M | |
| FINANCING CASH FLOW | | | 1.61M | 2.14M | 1.43M | 2.94M | |
| |
| Exchange Rate Effect | | | -405.00K | -74.50K | -149.90K | -149.70K | |
| CHANGE IN CASH | | | -17.10K | 27.50K | -111.00K | 492.60K | |
| |
| FREE CASH FLOW | |
|---|
| Operating Cash Flow | | | -1.95M | -2.38M | -381.80K | -1.44M | |
| Capital Expenditure | | | -365.20K | -425.40K | -370.60K | -119.10K | |
| FREE CASH FLOW | | | -2.32M | -2.81M | -752.30K | -1.56M | |