| CASH FLOWS FROM OPERATING ACTIVITIES | |
|---|
| Net Income | | | -18.68M | -12.87M | -4.96M | -1.24M | |
| Depreciation Amortization | | | 559.00K | 402.00K | 301.00K | 273.00K | |
| Income Taxes - Deferred | | | null | null | null | null | |
| Accounts Payable And Accrued Liabilities | | | undefined | undefined | undefined | undefined | |
| Change In Working Capital | | | -4.40M | 2.78M | 818.00K | 854.00K | |
| Interest Paid | | | 62.00K | null | null | null | |
| Taxes Paid | | | 0 | null | null | null | |
| Other non cash items | | | 10.79M | 8.07M | 0 | 1.00K | |
| OPERATING CASH FLOW | | | -11.73M | -1.61M | -3.84M | -112.00K | |
| |
| CASH FLOWS FROM INVESTING ACTIVITIES | |
|---|
| Capital Expenditure | | | -580.00K | -485.00K | -482.00K | -329.00K | |
| Other Investing Activity | | | 0 | 63.00K | null | null | |
| INVESTING CASH FLOW | | | -580.00K | -422.00K | -482.00K | -329.00K | |
| |
| CASH FLOWS FROM FINANCING ACTIVITIES | |
|---|
| Debt Issued/Reduced | | | -4.76M | 2.80M | 4.70M | 500.00K | |
| Stock Issued/Repurchased | | | 20.96M | null | null | null | |
| Dividend Paid | | | null | null | null | null | |
| Other Financing Activity | | | -62.00K | -2.08M | null | null | |
| FINANCING CASH FLOW | | | 16.14M | 721.00K | 4.70M | 500.00K | |
| |
| Exchange Rate Effect | | | null | null | null | null | |
| CHANGE IN CASH | | | 3.83M | -1.31M | 377.00K | 59.00K | |
| |
| FREE CASH FLOW | |
|---|
| Operating Cash Flow | | | -11.73M | -1.61M | -3.84M | -112.00K | |
| Capital Expenditure | | | -580.00K | -485.00K | -482.00K | -329.00K | |
| FREE CASH FLOW | | | -12.31M | -2.10M | -4.32M | -441.00K | |