| CASH FLOWS FROM OPERATING ACTIVITIES | |
|---|
| Net Income | | | -21.05M | -15.57M | -11.17M | |
| Depreciation Amortization | | | 544.00K | 585.00K | 545.00K | |
| Change In Working Capital | | | 963.00K | 3.28M | -1.93M | |
| Interest Paid | | | 1.00K | 1.00K | 2.00K | |
| Taxes Paid | | | 0.00 | 1.00K | 2.00K | |
| Other non cash items | | | 7.67M | 1.07M | 1.83M | |
| OPERATING CASH FLOW | | | -11.87M | -10.63M | -10.72M | |
| |
| CASH FLOWS FROM INVESTING ACTIVITIES | |
|---|
| Capital Expenditure | | | 0.00 | -7.00K | -29.00K | |
| Other Investing Activity | | | 0.00 | -2.00K | -8.00K | |
| INVESTING CASH FLOW | | | 0.00 | -9.00K | -37.00K | |
| |
| CASH FLOWS FROM FINANCING ACTIVITIES | |
|---|
| Debt Issued/Reduced | | | 11.74M | 8.19M | 5.52M | |
| Stock Issued/Repurchased | | | 0.00 | N/A | N/A | |
| Other Financing Activity | | | N/A | 2.65M | 0.00 | |
| FINANCING CASH FLOW | | | 11.74M | 10.84M | 5.52M | |
| |
| Exchange Rate Effect | | | -15.00K | -105.00K | 134.00K | |
| CHANGE IN CASH | | | -148.00K | 92.00K | -5.10M | |
| |
| FREE CASH FLOW | |
|---|
| Operating Cash Flow | | | -11.87M | -10.63M | -10.72M | |
| Capital Expenditure | | | 0.00 | -7.00K | -29.00K | |
| FREE CASH FLOW | | | -11.87M | -10.64M | -10.75M | |