| CASH FLOWS FROM OPERATING ACTIVITIES | |
|---|
| Net Income | | | -18.02M | -18.52M | -3.15M | -1.74M | |
| Depreciation Amortization | | | 680.00K | 213.00K | 16.59K | 12.81K | |
| Change In Working Capital | | | -1.35M | 467.00K | -25.91K | -372.34K | |
| Interest Paid | | | N/A | N/A | 0.00 | 20.67K | |
| Taxes Paid | | | N/A | N/A | 118.19K | N/A | |
| Other non cash items | | | 4.74M | 14.01M | 2.42M | 996.22K | |
| OPERATING CASH FLOW | | | -13.96M | -3.83M | -747.02K | -1.10M | |
| |
| CASH FLOWS FROM INVESTING ACTIVITIES | |
|---|
| Capital Expenditure | | | -1.83M | -681.00K | 0.00 | -4.37K | |
| Other Investing Activity | | | -7.51M | -1.19M | -1.95M | -53.27K | |
| INVESTING CASH FLOW | | | -9.34M | -1.88M | -1.95M | -57.64K | |
| |
| CASH FLOWS FROM FINANCING ACTIVITIES | |
|---|
| Debt Issued/Reduced | | | -346.00K | -140.00K | 41.05K | -25.33K | |
| Stock Issued/Repurchased | | | 32.50M | 18.23M | 2.53M | 1.33M | |
| Other Financing Activity | | | -3.13M | -748.00K | N/A | N/A | |
| FINANCING CASH FLOW | | | 29.02M | 17.34M | 2.57M | 1.31M | |
| |
| Exchange Rate Effect | | | -103.00K | 644.00K | N/A | N/A | |
| CHANGE IN CASH | | | 5.62M | 12.28M | -124.31K | 145.27K | |
| |
| FREE CASH FLOW | |
|---|
| Operating Cash Flow | | | -13.96M | -3.83M | -747.02K | -1.10M | |
| Capital Expenditure | | | -1.83M | -681.00K | 0.00 | -4.37K | |
| FREE CASH FLOW | | | -15.79M | -4.51M | -747.02K | -1.11M | |