| CASH FLOWS FROM OPERATING ACTIVITIES | |
|---|
| Net Income | | | -4.22M | -1.58M | -1.03M | -1.35M | |
| Depreciation Amortization | | | 49.10K | 46.40K | 29.60K | 24.70K | |
| Change In Working Capital | | | 452.20K | -162.70K | 177.80K | 289.00K | |
| Interest Paid | | | 0.00 | 0.00 | 0.00 | 0.00 | |
| Taxes Paid | | | 18.80K | 19.00K | 13.10K | 36.30K | |
| Other non cash items | | | 695.40K | 54.00K | 350.90K | 394.90K | |
| OPERATING CASH FLOW | | | -3.03M | -1.64M | -470.60K | -640.30K | |
| |
| CASH FLOWS FROM INVESTING ACTIVITIES | |
|---|
| Capital Expenditure | | | -14.60K | -68.70K | -3.30K | -1.70K | |
| Other Investing Activity | | | N/A | N/A | 0.00 | -263.00K | |
| INVESTING CASH FLOW | | | -14.60K | -68.70K | -3.30K | -264.70K | |
| |
| CASH FLOWS FROM FINANCING ACTIVITIES | |
|---|
| Debt Issued/Reduced | | | -36.60K | -15.20K | -39.20K | -23.50K | |
| Stock Issued/Repurchased | | | 1.80M | 2.43M | 301.10K | 10.00K | |
| Other Financing Activity | | | 1.48M | -30.30K | 0.00 | 5.20K | |
| FINANCING CASH FLOW | | | 3.24M | 2.38M | 262.00K | -8.30K | |
| |
| Exchange Rate Effect | | | -200.00 | 22.30K | 19.30K | -27.70K | |
| CHANGE IN CASH | | | 203.10K | 697.80K | -192.60K | -941.10K | |
| |
| FREE CASH FLOW | |
|---|
| Operating Cash Flow | | | -3.03M | -1.64M | -470.60K | -640.30K | |
| Capital Expenditure | | | -14.60K | -68.70K | -3.30K | -1.70K | |
| FREE CASH FLOW | | | -3.04M | -1.71M | -473.80K | -642.00K | |