| CASH FLOWS FROM OPERATING ACTIVITIES | |
|---|
| Net Income | | | -4.55M | -5.65M | -4.77M | -3.93M | |
| Depreciation Amortization | | | 298.10K | 215.20K | 109.80K | 32.60K | |
| Income Taxes - Deferred | | | undefined | null | null | null | |
| Accounts Payable And Accrued Liabilities | | | undefined | undefined | undefined | undefined | |
| Change In Working Capital | | | 172.30K | -2.06M | -146.20K | -1.40M | |
| Interest Paid | | | undefined | null | null | null | |
| Taxes Paid | | | undefined | null | null | null | |
| Other non cash items | | | 454.40K | 2.29M | 352.90K | 738.00K | |
| OPERATING CASH FLOW | | | -3.62M | -5.20M | -4.45M | -4.56M | |
| |
| CASH FLOWS FROM INVESTING ACTIVITIES | |
|---|
| Capital Expenditure | | | -156.00K | -101.70K | -294.20K | -151.10K | |
| Other Investing Activity | | | undefined | null | null | null | |
| INVESTING CASH FLOW | | | -156.00K | -101.70K | -294.20K | -151.10K | |
| |
| CASH FLOWS FROM FINANCING ACTIVITIES | |
|---|
| Debt Issued/Reduced | | | -216.30K | 43.10K | 445.40K | null | |
| Stock Issued/Repurchased | | | undefined | 12.82M | null | null | |
| Dividend Paid | | | undefined | null | null | null | |
| Other Financing Activity | | | undefined | -904.70K | null | null | |
| FINANCING CASH FLOW | | | 255.50K | 11.96M | 445.40K | null | |
| |
| Exchange Rate Effect | | | undefined | null | null | null | |
| CHANGE IN CASH | | | -3.52M | 6.66M | -4.30M | -4.71M | |
| |
| FREE CASH FLOW | |
|---|
| Operating Cash Flow | | | -3.62M | -5.20M | -4.45M | -4.56M | |
| Capital Expenditure | | | -156.00K | -101.70K | -294.20K | -151.10K | |
| FREE CASH FLOW | | | -3.78M | -5.30M | -4.75M | -4.71M | |