| CASH FLOWS FROM OPERATING ACTIVITIES | |
|---|
| Net Income | | | -419.00K | -3.47M | -1.68M | -851.90K | |
| Depreciation Amortization | | | N/A | N/A | 0.00 | 4.00K | |
| Change In Working Capital | | | 405.50K | 595.70K | -131.80K | 214.90K | |
| Interest Paid | | | N/A | N/A | 0.00 | 21.50K | |
| Other non cash items | | | -55.00K | 2.78M | 1.41M | -267.80K | |
| OPERATING CASH FLOW | | | -68.40K | -87.40K | -398.30K | -900.90K | |
| |
| CASH FLOWS FROM INVESTING ACTIVITIES | |
|---|
| Capital Expenditure | | | 17.70K | -264.60K | -1.44M | -2.21M | |
| Other Investing Activity | | | 0.00 | 115.10K | 1.35M | 649.60K | |
| INVESTING CASH FLOW | | | 17.70K | -149.50K | -91.00K | -1.56M | |
| |
| CASH FLOWS FROM FINANCING ACTIVITIES | |
|---|
| Debt Issued/Reduced | | | 0.00 | N/A | 0.00 | -62.50K | |
| Stock Issued/Repurchased | | | N/A | 0.00 | 563.60K | 2.26M | |
| Other Financing Activity | | | N/A | N/A | 0.00 | -21.50K | |
| FINANCING CASH FLOW | | | 37.10K | 0.00 | 563.60K | 2.17M | |
| |
| CHANGE IN CASH | | | -13.60K | -237.00K | 74.40K | -286.90K | |
| |
| FREE CASH FLOW | |
|---|
| Operating Cash Flow | | | -68.40K | -87.40K | -398.30K | -900.90K | |
| Capital Expenditure | | | 17.70K | -264.60K | -1.44M | -2.21M | |
| FREE CASH FLOW | | | -50.80K | -352.00K | -1.84M | -3.11M | |