| CASH FLOWS FROM OPERATING ACTIVITIES | |
|---|
| Net Income | | | -12.27M | -7.43M | -6.31M | -507.60K | |
| Depreciation Amortization | | | 424.30K | 341.10K | 239.00K | 105.40K | |
| Change In Working Capital | | | 253.90K | -300.90K | 241.70K | 1.26M | |
| Interest Paid | | | 3.70K | 93.30K | N/A | N/A | |
| Other non cash items | | | 7.02M | 3.29M | 3.83M | 224.60K | |
| OPERATING CASH FLOW | | | -4.58M | -4.10M | -2.00M | 1.08M | |
| |
| CASH FLOWS FROM INVESTING ACTIVITIES | |
|---|
| Capital Expenditure | | | -443.60K | -436.40K | -30.20K | -26.30K | |
| Other Investing Activity | | | N/A | N/A | 0.00 | 195.90K | |
| INVESTING CASH FLOW | | | -443.60K | -436.40K | -30.20K | 169.60K | |
| |
| CASH FLOWS FROM FINANCING ACTIVITIES | |
|---|
| Debt Issued/Reduced | | | N/A | 275.00K | 475.00K | 50.00K | |
| Stock Issued/Repurchased | | | N/A | 5.55M | 1.01M | 1.18M | |
| Other Financing Activity | | | 65.40K | -23.00K | -495.10K | -721.90K | |
| FINANCING CASH FLOW | | | 10.29M | 5.80M | 985.20K | 503.60K | |
| |
| CHANGE IN CASH | | | 5.26M | 1.27M | -1.05M | 1.75M | |
| |
| FREE CASH FLOW | |
|---|
| Operating Cash Flow | | | -4.58M | -4.10M | -2.00M | 1.08M | |
| Capital Expenditure | | | -443.60K | -436.40K | -30.20K | -26.30K | |
| FREE CASH FLOW | | | -5.02M | -4.53M | -2.03M | 1.05M | |