| CASH FLOWS FROM OPERATING ACTIVITIES | |
|---|
| Net Income | | | -640.00K | -460.00K | |
| Depreciation Amortization | | | 40.00K | 30.00K | |
| Change In Working Capital | | | 330.00K | -340.00K | |
| Interest Paid | | | 10.00K | N/A | |
| Taxes Paid | | | N/A | 0.00 | |
| Other non cash items | | | 10.00K | 0.00 | |
| OPERATING CASH FLOW | | | -250.00K | -750.00K | |
| |
| CASH FLOWS FROM INVESTING ACTIVITIES | |
|---|
| Capital Expenditure | | | -30.00K | -20.00K | |
| Other Investing Activity | | | -1.65M | 50.00K | |
| INVESTING CASH FLOW | | | -1.68M | 20.00K | |
| |
| CASH FLOWS FROM FINANCING ACTIVITIES | |
|---|
| Debt Issued/Reduced | | | -40.00K | -20.00K | |
| Stock Issued/Repurchased | | | N/A | 0.00 | |
| Other Financing Activity | | | 1.98M | 680.00K | |
| FINANCING CASH FLOW | | | 1.94M | 660.00K | |
| |
| CHANGE IN CASH | | | 10.00K | -70.00K | |
| |
| FREE CASH FLOW | |
|---|
| Operating Cash Flow | | | -250.00K | -750.00K | |
| Capital Expenditure | | | -30.00K | -20.00K | |
| FREE CASH FLOW | | | -280.00K | -770.00K | |