| CASH FLOWS FROM OPERATING ACTIVITIES | |
|---|
| Net Income | | | -265.00K | -284.40K | -114.70K | -411.60K | |
| Depreciation Amortization | | | 200.00 | 300.00 | 400.00 | 800.00 | |
| Change In Working Capital | | | -63.10K | 304.60K | -92.60K | 296.70K | |
| Interest Paid | | | 0.00 | 0.00 | N/A | N/A | |
| Taxes Paid | | | 0.00 | 0.00 | N/A | N/A | |
| Other non cash items | | | -3.10K | -68.60K | -221.40K | -290.70K | |
| OPERATING CASH FLOW | | | -331.00K | -48.10K | -428.30K | -404.90K | |
| |
| CASH FLOWS FROM INVESTING ACTIVITIES | |
|---|
| Capital Expenditure | | | -866.00K | -608.60K | -1.15M | -1.19M | |
| Other Investing Activity | | | N/A | N/A | -15.00K | N/A | |
| INVESTING CASH FLOW | | | -866.00K | -608.60K | -1.16M | -1.19M | |
| |
| CASH FLOWS FROM FINANCING ACTIVITIES | |
|---|
| Stock Issued/Repurchased | | | N/A | 1.38M | 702.50K | 0.00 | |
| Other Financing Activity | | | N/A | -63.60K | 50.60K | 260.00K | |
| FINANCING CASH FLOW | | | N/A | 1.31M | 753.10K | 260.00K | |
| |
| CHANGE IN CASH | | | -53.00K | 657.30K | -837.70K | -1.34M | |
| |
| FREE CASH FLOW | |
|---|
| Operating Cash Flow | | | -331.00K | -48.10K | -428.30K | -404.90K | |
| Capital Expenditure | | | -866.00K | -608.60K | -1.15M | -1.19M | |
| FREE CASH FLOW | | | -1.20M | -656.60K | -1.58M | -1.60M | |