| CASH FLOWS FROM OPERATING ACTIVITIES | |
|---|
| Net Income | | | -4.00M | -3.32M | -1.50M | |
| Depreciation Amortization | | | 98.30K | 29.40K | 2.20K | |
| Change In Working Capital | | | 117.30K | -311.80K | 356.50K | |
| Interest Paid | | | 70.40K | 0.00 | 0.00 | |
| Taxes Paid | | | 0.00 | 0.00 | 0.00 | |
| Other non cash items | | | 298.40K | 1.28M | 62.10K | |
| OPERATING CASH FLOW | | | -3.49M | -2.33M | -1.08M | |
| |
| CASH FLOWS FROM INVESTING ACTIVITIES | |
|---|
| Capital Expenditure | | | -212.00K | -176.50K | 0.00 | |
| INVESTING CASH FLOW | | | -212.00K | -176.50K | 0.00 | |
| |
| CASH FLOWS FROM FINANCING ACTIVITIES | |
|---|
| Debt Issued/Reduced | | | 0.00 | N/A | N/A | |
| Stock Issued/Repurchased | | | 8.14M | 1.59M | 2.00M | |
| Other Financing Activity | | | -25.00K | 15.40K | -182.10K | |
| FINANCING CASH FLOW | | | 8.12M | 1.61M | 1.81M | |
| |
| CHANGE IN CASH | | | 4.42M | -896.10K | 730.90K | |
| |
| FREE CASH FLOW | |
|---|
| Operating Cash Flow | | | -3.49M | -2.33M | -1.08M | |
| Capital Expenditure | | | -212.00K | -176.50K | 0.00 | |
| FREE CASH FLOW | | | -3.70M | -2.50M | -1.08M | |