| CASH FLOWS FROM OPERATING ACTIVITIES | |
|---|
| Net Income | | | -2.30M | -2.55M | 3.79M | |
| Depreciation Amortization | | | 104.70K | N/A | N/A | |
| Income Taxes - Deferred | | | N/A | -2.10K | 2.10K | |
| Change In Working Capital | | | 72.90K | 65.80K | -699.60K | |
| Interest Paid | | | 800.00 | N/A | N/A | |
| Taxes Paid | | | 0.00 | N/A | N/A | |
| Other non cash items | | | -602.90K | 460.80K | -6.11M | |
| OPERATING CASH FLOW | | | -1.84M | -2.02M | -3.02M | |
| |
| CASH FLOWS FROM INVESTING ACTIVITIES | |
|---|
| Capital Expenditure | | | -2.91M | N/A | N/A | |
| Other Investing Activity | | | 10.30K | 5.31M | 100.38M | |
| INVESTING CASH FLOW | | | -2.90M | 5.31M | 100.38M | |
| |
| CASH FLOWS FROM FINANCING ACTIVITIES | |
|---|
| Debt Issued/Reduced | | | 181.90K | 2.33M | 4.20M | |
| Stock Issued/Repurchased | | | 7.55M | -5.63M | -101.55M | |
| FINANCING CASH FLOW | | | 7.73M | -3.29M | -97.34M | |
| |
| Exchange Rate Effect | | | 55.00K | N/A | N/A | |
| CHANGE IN CASH | | | 3.05M | -9.90K | 8.70K | |
| |
| FREE CASH FLOW | |
|---|
| Operating Cash Flow | | | -1.84M | -2.02M | -3.02M | |
| Capital Expenditure | | | -2.91M | N/A | N/A | |
| FREE CASH FLOW | | | -4.75M | -2.02M | -3.02M | |