| CASH FLOWS FROM OPERATING ACTIVITIES | |
|---|
| Net Income | | | -3.02M | -4.40M | -6.63M | |
| Depreciation Amortization | | | 120.00K | 127.00K | 123.00K | |
| Change In Working Capital | | | -1.49M | 1.12M | 2.94M | |
| Interest Paid | | | 223.00K | 104.00K | 162.00K | |
| Taxes Paid | | | 0.00 | 0.00 | 0.00 | |
| Other non cash items | | | 761.00K | 554.00K | 599.00K | |
| OPERATING CASH FLOW | | | -3.62M | -2.60M | -2.97M | |
| |
| CASH FLOWS FROM INVESTING ACTIVITIES | |
|---|
| Capital Expenditure | | | N/A | 0.00 | -246.00K | |
| Other Investing Activity | | | 0.00 | 95.00K | 1.64M | |
| INVESTING CASH FLOW | | | 0.00 | 95.00K | 1.39M | |
| |
| CASH FLOWS FROM FINANCING ACTIVITIES | |
|---|
| Debt Issued/Reduced | | | 2.20M | 2.47M | 3.61M | |
| Other Financing Activity | | | -213.00K | -445.00K | -276.00K | |
| FINANCING CASH FLOW | | | 1.99M | 2.03M | 3.33M | |
| |
| Exchange Rate Effect | | | -7.00K | -54.00K | -31.00K | |
| CHANGE IN CASH | | | -1.64M | -532.00K | 1.72M | |
| |
| FREE CASH FLOW | |
|---|
| Operating Cash Flow | | | -3.62M | -2.60M | -2.97M | |
| Capital Expenditure | | | N/A | 0.00 | -246.00K | |
| FREE CASH FLOW | | | -3.62M | -2.60M | -3.22M | |