| 2024 (2024-12-31) | 2023 (2023-12-31) | 2022 (2022-12-31) | 2021 (2021-12-31) | 2020 (2020-12-31) | ||||
|---|---|---|---|---|---|---|---|---|
| CASH FLOWS FROM OPERATING ACTIVITIES | ||||||||
| Net Income | -6.88M | -10.10M | -2.91M | -95.00K | -109.40K | |||
| Depreciation Amortization | 264.70K | 248.50K | 15.90K | 9.70K | N/A | |||
| Change In Working Capital | 2.90K | -396.20K | 30.70K | 22.60K | 9.40K | |||
| Interest Paid | 9.20K | 0.00 | 0.00 | 0.00 | 0.00 | |||
| Taxes Paid | N/A | 0.00 | 0.00 | 0.00 | 0.00 | |||
| Other non cash items | 4.68M | 9.04M | 2.15M | 38.40K | 100.00K | |||
| OPERATING CASH FLOW | -1.94M | -1.21M | -708.50K | -24.20K | 0.00 | |||
| CASH FLOWS FROM INVESTING ACTIVITIES | ||||||||
| Capital Expenditure | 0.00 | -4.00K | -5.40K | -301.20K | N/A | |||
| Other Investing Activity | N/A | N/A | 0.00 | 14.10K | N/A | |||
| INVESTING CASH FLOW | 0.00 | -4.00K | -5.40K | -287.10K | N/A | |||
| CASH FLOWS FROM FINANCING ACTIVITIES | ||||||||
| Debt Issued/Reduced | -762.20K | 302.50K | 763.80K | 5.50K | N/A | |||
| Stock Issued/Repurchased | 1.84M | 1.41M | N/A | N/A | N/A | |||
| Other Financing Activity | 1.08M | N/A | N/A | 311.30K | N/A | |||
| FINANCING CASH FLOW | 2.16M | 1.71M | 763.80K | 316.80K | N/A | |||
| CHANGE IN CASH | 225.40K | 494.30K | 50.00K | 5.50K | 0.00 | |||
| FREE CASH FLOW | ||||||||
| Operating Cash Flow | -1.94M | -1.21M | -708.50K | -24.20K | 0.00 | |||
| Capital Expenditure | 0.00 | -4.00K | -5.40K | -301.20K | N/A | |||
| FREE CASH FLOW | -1.94M | -1.22M | -713.80K | -325.40K | 0.00 | |||
All data in USD