| CASH FLOWS FROM OPERATING ACTIVITIES | |
|---|
| Net Income | | | -7.94M | -5.92M | -2.82M | -3.06M | |
| Depreciation Amortization | | | 352.90K | 243.00K | 59.70K | 4.00K | |
| Income Taxes - Deferred | | | N/A | 0.00 | 12.90K | -12.90K | |
| Change In Working Capital | | | -2.32M | 369.00K | 3.16M | 3.67M | |
| Taxes Paid | | | N/A | 0.00 | N/A | N/A | |
| Other non cash items | | | 1.81M | 1.41M | 352.80K | 1.20M | |
| OPERATING CASH FLOW | | | -8.09M | -3.91M | 763.00K | 1.80M | |
| |
| CASH FLOWS FROM INVESTING ACTIVITIES | |
|---|
| Capital Expenditure | | | -615.00K | -471.00K | -629.40K | -99.80K | |
| Other Investing Activity | | | N/A | N/A | 0.00 | 322.40K | |
| INVESTING CASH FLOW | | | -615.00K | -471.00K | -629.40K | 222.60K | |
| |
| CASH FLOWS FROM FINANCING ACTIVITIES | |
|---|
| Debt Issued/Reduced | | | N/A | 465.00K | N/A | N/A | |
| Stock Issued/Repurchased | | | N/A | 8.08M | 0.00 | 400.00K | |
| Other Financing Activity | | | -717.60K | -863.00K | -336.00K | 0.00 | |
| FINANCING CASH FLOW | | | 7.74M | 7.68M | -336.00K | 400.00K | |
| |
| Exchange Rate Effect | | | 1.18M | 606.00K | 98.00K | 67.00K | |
| CHANGE IN CASH | | | 207.90K | 3.91M | -104.40K | 2.49M | |
| |
| FREE CASH FLOW | |
|---|
| Operating Cash Flow | | | -8.09M | -3.91M | 763.00K | 1.80M | |
| Capital Expenditure | | | -615.00K | -471.00K | -629.40K | -99.80K | |
| FREE CASH FLOW | | | -8.71M | -4.38M | 133.60K | 1.70M | |