| CASH FLOWS FROM OPERATING ACTIVITIES | |
|---|
| Net Income | | | -323.10K | -673.90K | -3.12M | -1.98M | |
| 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 | | | 174.50K | 72.60K | 2.10K | -176.20K | |
| Interest Paid | | | undefined | null | null | null | |
| Taxes Paid | | | undefined | null | null | null | |
| Other non cash items | | | 129.00K | 231.10K | 2.71M | 1.50M | |
| OPERATING CASH FLOW | | | -19.50K | -370.10K | -411.00K | -650.40K | |
| |
| CASH FLOWS FROM INVESTING ACTIVITIES | |
|---|
| Capital Expenditure | | | -656.70K | -1.74M | -2.21M | -2.72M | |
| Other Investing Activity | | | -10.30K | -123.10K | -6.80K | 0 | |
| INVESTING CASH FLOW | | | -667.00K | -1.87M | -2.21M | -2.72M | |
| |
| CASH FLOWS FROM FINANCING ACTIVITIES | |
|---|
| Debt Issued/Reduced | | | undefined | 101.10K | 666.30K | null | |
| Stock Issued/Repurchased | | | 413.90K | 1.67M | 1.98M | 831.60K | |
| Dividend Paid | | | undefined | null | null | null | |
| Other Financing Activity | | | -20.50K | -70.70K | -64.60K | 0 | |
| FINANCING CASH FLOW | | | 537.10K | 1.71M | 2.58M | 831.60K | |
| |
| Exchange Rate Effect | | | 157.30K | 8.10K | 25.90K | 28.50K | |
| CHANGE IN CASH | | | 7.90K | -524.90K | -20.10K | -2.51M | |
| |
| FREE CASH FLOW | |
|---|
| Operating Cash Flow | | | -19.50K | -370.10K | -411.00K | -650.40K | |
| Capital Expenditure | | | -656.70K | -1.74M | -2.21M | -2.72M | |
| FREE CASH FLOW | | | -676.10K | -2.11M | -2.62M | -3.37M | |