| CASH FLOWS FROM OPERATING ACTIVITIES | |
|---|
| Net Income | | | N/A | -222.10M | -3.58M | -1.56M | |
| Depreciation Amortization | | | N/A | 424.30K | 249.10K | 172.10K | |
| Income Taxes - Deferred | | | N/A | N/A | 502.90K | N/A | |
| Change In Working Capital | | | N/A | -420.40K | -141.20K | 366.10K | |
| Interest Paid | | | N/A | 55.30K | 39.00K | 15.90K | |
| Taxes Paid | | | N/A | 0.00 | 0.00 | 0.00 | |
| Other non cash items | | | N/A | 215.59M | 666.80K | 388.70K | |
| OPERATING CASH FLOW | | | N/A | -6.51M | -2.80M | -635.10K | |
| |
| CASH FLOWS FROM INVESTING ACTIVITIES | |
|---|
| Capital Expenditure | | | N/A | -297.00K | -698.80K | -18.00K | |
| Other Investing Activity | | | N/A | 11.10K | 232.50K | -243.70K | |
| INVESTING CASH FLOW | | | N/A | -285.90K | -466.30K | -261.60K | |
| |
| CASH FLOWS FROM FINANCING ACTIVITIES | |
|---|
| Debt Issued/Reduced | | | N/A | 7.38M | -46.60K | -20.50K | |
| Stock Issued/Repurchased | | | N/A | 0.00 | 5.16M | 655.70K | |
| Other Financing Activity | | | N/A | -1.74M | -39.00K | -15.90K | |
| FINANCING CASH FLOW | | | N/A | 5.65M | 5.07M | 619.30K | |
| |
| Exchange Rate Effect | | | N/A | 2.60K | 2.50K | 0.00 | |
| CHANGE IN CASH | | | N/A | -1.14M | 1.80M | -277.40K | |
| |
| FREE CASH FLOW | |
|---|
| Operating Cash Flow | | | N/A | -6.51M | -2.80M | -635.10K | |
| Capital Expenditure | | | N/A | -297.00K | -698.80K | -18.00K | |
| FREE CASH FLOW | | | N/A | -6.80M | -3.50M | -653.10K | |