| CASH FLOWS FROM OPERATING ACTIVITIES | |
|---|
| Net Income | | | -14.33M | -15.75M | -1.84M | -1.96M | |
| Depreciation Amortization | | | N/A | 208.30K | 250.00K | 166.70K | |
| Change In Working Capital | | | 1.24M | -2.09M | 356.10K | 9.90K | |
| Interest Paid | | | 0.00 | 0.00 | 0.00 | 0.00 | |
| Taxes Paid | | | 0.00 | 0.00 | 0.00 | 0.00 | |
| Other non cash items | | | 4.96M | 8.52M | 317.90K | 307.10K | |
| OPERATING CASH FLOW | | | -8.11M | -9.11M | -918.20K | -1.48M | |
| |
| CASH FLOWS FROM INVESTING ACTIVITIES | |
|---|
| Capital Expenditure | | | N/A | -10.00K | N/A | N/A | |
| Other Investing Activity | | | -8.16M | -5.33M | -190.30K | -124.40K | |
| INVESTING CASH FLOW | | | -8.17M | -5.34M | -190.30K | -124.40K | |
| |
| CASH FLOWS FROM FINANCING ACTIVITIES | |
|---|
| Debt Issued/Reduced | | | N/A | 950.00K | N/A | N/A | |
| Stock Issued/Repurchased | | | 14.66M | 20.56M | 0.00 | 3.07M | |
| Other Financing Activity | | | N/A | N/A | 0.00 | -350.50K | |
| FINANCING CASH FLOW | | | 14.66M | 21.51M | 0.00 | 2.72M | |
| |
| CHANGE IN CASH | | | -1.62M | 7.06M | -1.11M | 1.12M | |
| |
| FREE CASH FLOW | |
|---|
| Operating Cash Flow | | | -8.11M | -9.11M | -918.20K | -1.48M | |
| Capital Expenditure | | | N/A | -10.00K | N/A | N/A | |
| FREE CASH FLOW | | | -8.12M | -9.12M | -918.20K | -1.48M | |