| CASH FLOWS FROM OPERATING ACTIVITIES | |
|---|
| Net Income | | | -554.00K | 64.00K | 158.00K | 93.00K | 124.00K | |
| Depreciation Amortization | | | N/A | N/A | N/A | N/A | 0.00 | |
| Change In Working Capital | | | 89.00K | -6.00K | -42.00K | 92.00K | 115.00K | |
| Taxes Paid | | | N/A | N/A | N/A | N/A | 0.00 | |
| Other non cash items | | | 413.00K | -120.00K | -159.00K | -243.00K | -524.00K | |
| OPERATING CASH FLOW | | | -52.00K | -62.00K | -43.00K | -58.00K | -285.00K | |
| |
| CASH FLOWS FROM INVESTING ACTIVITIES | |
|---|
| Capital Expenditure | | | N/A | N/A | N/A | N/A | N/A | |
| Other Investing Activity | | | N/A | N/A | N/A | N/A | 0.00 | |
| INVESTING CASH FLOW | | | N/A | N/A | N/A | N/A | 0.00 | |
| |
| CASH FLOWS FROM FINANCING ACTIVITIES | |
|---|
| Debt Issued/Reduced | | | N/A | 48.00K | 75.00K | 182.00K | 0.00 | |
| Stock Issued/Repurchased | | | N/A | N/A | N/A | N/A | N/A | |
| Dividend Paid | | | N/A | N/A | N/A | N/A | N/A | |
| Other Financing Activity | | | N/A | N/A | -16.00K | -166.00K | 250.00K | |
| FINANCING CASH FLOW | | | N/A | 48.00K | 59.00K | 16.00K | 250.00K | |
| |
| Exchange Rate Effect | | | N/A | N/A | N/A | N/A | N/A | |
| CHANGE IN CASH | | | -4.00K | -14.00K | 16.00K | -42.00K | -35.00K | |
| |
| FREE CASH FLOW | |
|---|
| Operating Cash Flow | | | -52.00K | -62.00K | -43.00K | -58.00K | -285.00K | |
| Capital Expenditure | | | N/A | N/A | N/A | N/A | N/A | |
| FREE CASH FLOW | | | -52.00K | -62.00K | -43.00K | -58.00K | -285.00K | |