| CASH FLOWS FROM OPERATING ACTIVITIES | |
|---|
| Net Income | | | -1.69M | -1.65M | -1.52M | -662.30K | |
| Depreciation Amortization | | | 4.10K | 4.00K | 3.90K | 2.20K | |
| Change In Working Capital | | | 681.70K | 363.40K | 230.90K | -158.20K | |
| Interest Paid | | | N/A | 18.00K | N/A | N/A | |
| Other non cash items | | | 640.10K | 407.50K | 880.40K | -26.80K | |
| OPERATING CASH FLOW | | | -367.10K | -879.10K | -407.20K | -845.00K | |
| |
| CASH FLOWS FROM INVESTING ACTIVITIES | |
|---|
| Capital Expenditure | | | -178.00K | -272.00K | -436.80K | -692.80K | |
| Other Investing Activity | | | N/A | 168.20K | -78.30K | 9.20K | |
| INVESTING CASH FLOW | | | -88.90K | -103.80K | -515.10K | -683.50K | |
| |
| CASH FLOWS FROM FINANCING ACTIVITIES | |
|---|
| Debt Issued/Reduced | | | N/A | -40.50K | 321.60K | 32.80K | |
| Stock Issued/Repurchased | | | 502.10K | 1.04M | N/A | 1.85M | |
| Other Financing Activity | | | N/A | -18.00K | N/A | N/A | |
| FINANCING CASH FLOW | | | 563.60K | 979.30K | 321.60K | 1.88M | |
| |
| CHANGE IN CASH | | | 107.60K | -3.60K | -600.70K | 355.50K | |
| |
| FREE CASH FLOW | |
|---|
| Operating Cash Flow | | | -367.10K | -879.10K | -407.20K | -845.00K | |
| Capital Expenditure | | | -178.00K | -272.00K | -436.80K | -692.80K | |
| FREE CASH FLOW | | | -545.10K | -1.15M | -844.00K | -1.54M | |