| TTM (2024-12-31) | 2024 (2024-6-30) | 2023 (2023-6-30) | 2022 (2022-6-30) | 2021 (2021-6-30) | ||||
|---|---|---|---|---|---|---|---|---|
| CASH FLOWS FROM OPERATING ACTIVITIES | ||||||||
| Net Income | -1.67M | -1.82M | -2.66M | -2.66M | -2.03M | |||
| Depreciation Amortization | N/A | 300.00 | 1.70K | 2.00K | 2.00K | |||
| Income Taxes - Deferred | N/A | N/A | N/A | 0.00 | -3.70K | |||
| Change In Working Capital | 537.10K | 417.40K | 472.60K | 167.40K | 442.70K | |||
| Interest Paid | 20.90K | 9.50K | 2.90K | 2.40K | 13.60K | |||
| Taxes Paid | N/A | N/A | 0.00 | 0.00 | 0.00 | |||
| Other non cash items | 528.00K | 467.70K | 1.08M | 1.05M | 439.60K | |||
| OPERATING CASH FLOW | -604.60K | -935.10K | -1.11M | -1.44M | -1.15M | |||
| CASH FLOWS FROM INVESTING ACTIVITIES | ||||||||
| Capital Expenditure | N/A | N/A | N/A | N/A | N/A | |||
| INVESTING CASH FLOW | N/A | N/A | N/A | N/A | N/A | |||
| CASH FLOWS FROM FINANCING ACTIVITIES | ||||||||
| Debt Issued/Reduced | 590.00K | 918.80K | 590.30K | 766.50K | 282.00K | |||
| Stock Issued/Repurchased | N/A | 23.10K | 523.50K | 724.30K | 776.00K | |||
| Other Financing Activity | N/A | N/A | N/A | N/A | 0.00 | |||
| FINANCING CASH FLOW | 613.10K | 941.90K | 1.11M | 1.49M | 1.06M | |||
| Exchange Rate Effect | -65.60K | 4.30K | -2.50K | -52.70K | 22.50K | |||
| CHANGE IN CASH | -57.10K | 11.00K | 6.00K | 1.80K | -64.80K | |||
| FREE CASH FLOW | ||||||||
| Operating Cash Flow | -604.60K | -935.10K | -1.11M | -1.44M | -1.15M | |||
| Capital Expenditure | N/A | N/A | N/A | N/A | N/A | |||
| FREE CASH FLOW | -604.60K | -935.10K | -1.11M | -1.44M | -1.15M | |||
All data in USD