| CASH FLOWS FROM OPERATING ACTIVITIES | |
|---|
| Net Income | | | -852.70K | -799.40K | -608.60K | -471.00K | |
| Depreciation Amortization | | | undefined | null | null | null | |
| Income Taxes - Deferred | | | undefined | null | null | null | |
| Accounts Payable And Accrued Liabilities | | | undefined | undefined | undefined | undefined | |
| Change In Working Capital | | | 99.40K | 137.80K | 23.70K | 297.00K | |
| Interest Paid | | | undefined | null | null | null | |
| Taxes Paid | | | undefined | null | null | null | |
| Other non cash items | | | undefined | 591.30K | 383.40K | null | |
| OPERATING CASH FLOW | | | -162.10K | -70.30K | -201.60K | -174.00K | |
| |
| CASH FLOWS FROM INVESTING ACTIVITIES | |
|---|
| Capital Expenditure | | | undefined | 0 | -22.50K | -116.00K | |
| Other Investing Activity | | | undefined | 0 | 35.40K | null | |
| INVESTING CASH FLOW | | | 7.00K | 0 | 12.90K | -116.00K | |
| |
| CASH FLOWS FROM FINANCING ACTIVITIES | |
|---|
| Debt Issued/Reduced | | | undefined | 52.80K | 207.50K | 137.50K | |
| Stock Issued/Repurchased | | | undefined | null | 0 | 30.00K | |
| Dividend Paid | | | undefined | null | null | null | |
| Other Financing Activity | | | undefined | null | 0 | 0 | |
| FINANCING CASH FLOW | | | undefined | 52.80K | 207.50K | 167.50K | |
| |
| Exchange Rate Effect | | | undefined | null | null | null | |
| CHANGE IN CASH | | | 6.30K | -17.50K | 18.80K | -122.50K | |
| |
| FREE CASH FLOW | |
|---|
| Operating Cash Flow | | | -162.10K | -70.30K | -201.60K | -174.00K | |
| Capital Expenditure | | | undefined | 0 | -22.50K | -116.00K | |
| FREE CASH FLOW | | | -162.10K | -70.30K | -224.10K | -290.00K | |