| Net income | -188.25K |
| Depreciation and amortization | 191.38K |
| Stock-based compensation | 49.61K |
| Deferred leasehold inducement | |
| Deferred income taxes | 0 |
| Accounts receivable | -223.24K |
| Other receivables | 537 |
| Prepaid expenses and deposits | -15.52K |
| Accounts payable | -31.25K |
| Accrued liabilities | -1.5K |
| Deferred revenue | -1.33K |
| Net cash provided (used) by operating activities | -162.82K |
| Purchase of equipment | -73.1K |
| Net cash used in investing activities | -73.1K |
| Repayments on capital lease obligations | -6.42K |
| Repurchase of stock and options | |
| Net cash used in financing activities | 489.94K |
| Effect of foreign exchange rate changes on cash | 21.4K |
| Net decrease in cash during the period | 275.43K |
| Cash, beginning of period | |
| Cash, end of period | |
| Interest paid | 0 |
| Income taxes paid | 0 |