| CASH FLOWS FROM OPERATING ACTIVITIES | |
|---|
| Net Income | | | -21.73M | -20.82M | -13.04M | -15.17M | |
| Depreciation Amortization | | | 10.00K | 12.00K | 32.00K | 49.00K | |
| Change In Working Capital | | | -4.73M | 3.54M | 2.28M | 1.90M | |
| Interest Paid | | | 784.00K | 1.70M | 1.46M | 0.00 | |
| Taxes Paid | | | N/A | N/A | 0.00 | 0.00 | |
| Other non cash items | | | 7.40M | 8.40M | 4.32M | 4.32M | |
| OPERATING CASH FLOW | | | -19.05M | -8.87M | -6.41M | -8.90M | |
| |
| CASH FLOWS FROM INVESTING ACTIVITIES | |
|---|
| Capital Expenditure | | | -26.00K | -13.00K | -5.00K | -11.00K | |
| INVESTING CASH FLOW | | | -26.00K | -13.00K | -5.00K | -11.00K | |
| |
| CASH FLOWS FROM FINANCING ACTIVITIES | |
|---|
| Debt Issued/Reduced | | | 8.43M | 2.98M | 6.14M | 8.00M | |
| Stock Issued/Repurchased | | | N/A | 10.06M | 3.00K | 8.00K | |
| Other Financing Activity | | | -2.06M | -2.56M | -555.00K | -1.07M | |
| FINANCING CASH FLOW | | | 20.16M | 10.48M | 5.59M | 6.94M | |
| |
| Exchange Rate Effect | | | -22.00K | 141.00K | -105.00K | 212.00K | |
| CHANGE IN CASH | | | 1.07M | 1.74M | -933.00K | -1.76M | |
| |
| FREE CASH FLOW | |
|---|
| Operating Cash Flow | | | -19.05M | -8.87M | -6.41M | -8.90M | |
| Capital Expenditure | | | -26.00K | -13.00K | -5.00K | -11.00K | |
| FREE CASH FLOW | | | -19.07M | -8.89M | -6.42M | -8.91M | |