| 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 | -24.25M | -22.94M | -21.00M | -23.28M | -22.45M | |||
| Depreciation Amortization | 370.00K | 393.00K | 356.00K | 280.10K | 290.00K | |||
| Income Taxes - Deferred | -84.00K | N/A | N/A | N/A | N/A | |||
| Change In Working Capital | -131.00K | 1.67M | -4.79M | 1.53M | -508.70K | |||
| Other non cash items | 8.21M | 5.60M | 6.27M | 6.25M | 5.30M | |||
| OPERATING CASH FLOW | -15.88M | -15.28M | -19.16M | -15.22M | -17.37M | |||
| CASH FLOWS FROM INVESTING ACTIVITIES | ||||||||
| Capital Expenditure | N/A | -218.00K | -892.00K | -260.40K | -5.80K | |||
| Other Investing Activity | 9.21M | 13.46M | 5.77M | 17.03M | -40.66M | |||
| INVESTING CASH FLOW | 9.21M | 13.24M | 4.88M | 16.77M | -40.67M | |||
| CASH FLOWS FROM FINANCING ACTIVITIES | ||||||||
| Debt Issued/Reduced | -5.00K | -7.00K | -20.00K | -30.90K | -54.70K | |||
| Stock Issued/Repurchased | 9.18M | 0.00 | 99.00K | 7.00M | 48.10M | |||
| Other Financing Activity | N/A | N/A | N/A | N/A | N/A | |||
| FINANCING CASH FLOW | 9.17M | -7.00K | 79.00K | 6.96M | 48.05M | |||
| CHANGE IN CASH | 2.50M | -2.04M | -14.20M | 8.51M | -9.99M | |||
| FREE CASH FLOW | ||||||||
| Operating Cash Flow | -15.88M | -15.28M | -19.16M | -15.22M | -17.37M | |||
| Capital Expenditure | N/A | -218.00K | -892.00K | -260.40K | -5.80K | |||
| FREE CASH FLOW | -15.88M | -15.50M | -20.05M | -15.48M | -17.37M | |||
All data in USD