| Net loss | -848.45K |
| Depreciation and amortization | 19.36K |
| Fair value adjustment of derivative liability | -981.61K |
| Selling, general and administrative expenses paid by stock options and warrants | |
| Changes in non-cash working capital balances | |
| Net cash provided by (used in) operating activities | -190.72K |
| Proceeds from private placement | |
| Repayment of bank indebtedness | |
| Net cash provided by (used in) financing activities | -8.01K |
| Increase (decrease) in cash | -208.32K |
| Cash, beginning of period | |
| Cash, end of period | |
| Interest paid | 19.25K |
| Income taxes paid | |