| CASH FLOWS FROM OPERATING ACTIVITIES | |
|---|
| Net Income | | | -2.09M | -1.28M | -2.34M | -6.46M | |
| Depreciation Amortization | | | 2.40K | 6.80K | 12.30K | 14.70K | |
| Change In Working Capital | | | -764.80K | 438.50K | -184.00K | 686.90K | |
| Interest Paid | | | N/A | 10.20K | N/A | N/A | |
| Other non cash items | | | 511.00K | 107.30K | 204.70K | 481.50K | |
| OPERATING CASH FLOW | | | -2.34M | -728.10K | -2.31M | -5.27M | |
| |
| CASH FLOWS FROM INVESTING ACTIVITIES | |
|---|
| Capital Expenditure | | | N/A | N/A | 0.00 | -1.60K | |
| Other Investing Activity | | | -3.44M | 400.00 | 800.00 | 768.40K | |
| INVESTING CASH FLOW | | | -3.44M | 400.00 | 800.00 | 766.80K | |
| |
| CASH FLOWS FROM FINANCING ACTIVITIES | |
|---|
| Debt Issued/Reduced | | | 152.00K | 792.30K | 606.10K | N/A | |
| Stock Issued/Repurchased | | | N/A | N/A | N/A | 0.00 | |
| Other Financing Activity | | | -3.14M | -360.90K | -121.30K | 0.00 | |
| FINANCING CASH FLOW | | | 7.36M | 431.40K | 484.90K | 0.00 | |
| |
| Exchange Rate Effect | | | 15.00K | -59.70K | 5.20K | -313.00K | |
| CHANGE IN CASH | | | 1.60M | -356.00K | -1.82M | -4.82M | |
| |
| FREE CASH FLOW | |
|---|
| Operating Cash Flow | | | -2.34M | -728.10K | -2.31M | -5.27M | |
| Capital Expenditure | | | N/A | N/A | 0.00 | -1.60K | |
| FREE CASH FLOW | | | -2.34M | -728.10K | -2.31M | -5.28M | |