| CASH FLOWS FROM OPERATING ACTIVITIES | |
|---|
| Net Income | | | 1.23M | -1.03M | -700.00K | -10.00K | |
| Depreciation Amortization | | | 13.30K | 25.80K | N/A | N/A | |
| Change In Working Capital | | | -2.39M | -1.58M | 950.00K | 10.00K | |
| Taxes Paid | | | N/A | -250.70K | N/A | N/A | |
| Other non cash items | | | -220.70K | 1.66M | -1.57M | N/A | |
| OPERATING CASH FLOW | | | -1.37M | -1.99M | -1.32M | 0.00 | |
| |
| CASH FLOWS FROM INVESTING ACTIVITIES | |
|---|
| Capital Expenditure | | | -448.00K | -506.70K | N/A | N/A | |
| Other Investing Activity | | | -437.10K | -200.00K | -115.63M | -100.00K | |
| INVESTING CASH FLOW | | | -885.10K | -706.70K | -115.63M | -100.00K | |
| |
| CASH FLOWS FROM FINANCING ACTIVITIES | |
|---|
| Debt Issued/Reduced | | | 437.00K | 1.20M | -80.00K | 80.00K | |
| Stock Issued/Repurchased | | | N/A | -114.33M | 118.26M | 30.00K | |
| Other Financing Activity | | | 1.25M | 2.01M | -430.00K | N/A | |
| FINANCING CASH FLOW | | | 1.69M | 3.21M | 117.75M | 110.00K | |
| |
| CHANGE IN CASH | | | -567.10K | 511.70K | 800.00K | 10.00K | |
| |
| FREE CASH FLOW | |
|---|
| Operating Cash Flow | | | -1.37M | -1.99M | -1.32M | 0.00 | |
| Capital Expenditure | | | -448.00K | -506.70K | N/A | N/A | |
| FREE CASH FLOW | | | -1.82M | -2.49M | -1.32M | 0.00 | |