| CASH FLOWS FROM OPERATING ACTIVITIES | |
|---|
| Net Income | | | -8.19M | -6.39M | -12.76M | -9.43M | |
| Depreciation Amortization | | | 337.44K | 220.00K | 120.00K | 20.00K | |
| Income Taxes - Deferred | | | null | null | null | null | |
| Accounts Payable And Accrued Liabilities | | | undefined | undefined | undefined | undefined | |
| Change In Working Capital | | | -4.95M | 2.04M | -430.00K | 80.00K | |
| Interest Paid | | | null | 10.00K | null | null | |
| Taxes Paid | | | null | null | null | null | |
| Other non cash items | | | -2.89M | 30.00K | 5.27M | 8.77M | |
| OPERATING CASH FLOW | | | -15.69M | -4.10M | -7.81M | -560.00K | |
| |
| CASH FLOWS FROM INVESTING ACTIVITIES | |
|---|
| Capital Expenditure | | | -714.41K | -20.00K | -590.00K | -10.00K | |
| Other Investing Activity | | | -3.28M | 1.34M | -430.00K | -670.00K | |
| INVESTING CASH FLOW | | | -4.00M | 1.32M | -1.01M | -680.00K | |
| |
| CASH FLOWS FROM FINANCING ACTIVITIES | |
|---|
| Debt Issued/Reduced | | | 1.46M | 570.00K | 5.22M | 1.25M | |
| Stock Issued/Repurchased | | | 23.43M | 1.93M | 3.80M | 0 | |
| Dividend Paid | | | null | null | null | null | |
| Other Financing Activity | | | -37.04K | null | null | null | |
| FINANCING CASH FLOW | | | 24.85M | 2.50M | 9.02M | 1.25M | |
| |
| Exchange Rate Effect | | | 152.00K | 60.00K | 110.00K | 10.00K | |
| CHANGE IN CASH | | | 5.31M | -220.00K | 310.00K | 20.00K | |
| |
| FREE CASH FLOW | |
|---|
| Operating Cash Flow | | | -15.69M | -4.10M | -7.81M | -560.00K | |
| Capital Expenditure | | | -714.41K | -20.00K | -590.00K | -10.00K | |
| FREE CASH FLOW | | | -16.41M | -4.12M | -8.40M | -570.00K | |