| CASH FLOWS FROM OPERATING ACTIVITIES | |
|---|
| Net Income | | | -87.90K | -125.50K | -208.80K | -8.10M | |
| Depreciation Amortization | | | N/A | N/A | 0.00 | 300.00 | |
| Change In Working Capital | | | 71.10K | 177.60K | 165.80K | 33.40K | |
| Interest Paid | | | N/A | 0.00 | 0.00 | 0.00 | |
| Taxes Paid | | | N/A | 0.00 | 0.00 | 0.00 | |
| Other non cash items | | | N/A | 2.80K | 33.80K | 8.02M | |
| OPERATING CASH FLOW | | | 6.10K | 54.90K | -9.20K | -42.20K | |
| |
| CASH FLOWS FROM INVESTING ACTIVITIES | |
|---|
| Capital Expenditure | | | -8.40K | -13.80K | -18.70K | -46.00K | |
| Other Investing Activity | | | N/A | N/A | 0.00 | 70.80K | |
| INVESTING CASH FLOW | | | 1.70K | -13.80K | -18.70K | 24.80K | |
| |
| CASH FLOWS FROM FINANCING ACTIVITIES | |
|---|
| Debt Issued/Reduced | | | 0.00 | -40.00K | N/A | 0.00 | |
| Other Financing Activity | | | N/A | N/A | 0.00 | N/A | |
| FINANCING CASH FLOW | | | 0.00 | -40.00K | 0.00 | 0.00 | |
| |
| Exchange Rate Effect | | | N/A | N/A | 0.00 | 300.00 | |
| CHANGE IN CASH | | | 7.60K | 1.10K | -27.90K | -17.20K | |
| |
| FREE CASH FLOW | |
|---|
| Operating Cash Flow | | | 6.10K | 54.90K | -9.20K | -42.20K | |
| Capital Expenditure | | | -8.40K | -13.80K | -18.70K | -46.00K | |
| FREE CASH FLOW | | | -2.40K | 41.10K | -27.90K | -88.30K | |