ADAMANT DRI PROCESSING & MINERALS GROUP (ADMG)
Adamant DRI Processing and Minerals Group does not have significant operations. Previously, it was engaged in the provision of digital implementation plans for exhibition center projects and display booths, and model designs for various exhibition centers and real estate. The company was incorporated in 2014 and is based in Eagle, Idaho. Adamant DRI Processing and Minerals Group is a subsidiary of Global Strategies, Inc.
Sector: Metal Mining
Industry: Shell Companies
Adamant DRI Processing and Minerals Group
OTC:ADMGCommunication Services · Advertising Agencies
+0.13%$0.1490
Mkt Cap$12.98M
Float75.24M
O/S87.11M
Inst Own-
Dilution
Delisting Issues Timeline
Financials Summary
Revenue$18K
Net Income-$76K
Total Assets$5.71M
Free Cash Flow-$1.13M
Debt & Equity
Debt 22%
Equity 78%
Total Debt$1.25M
Total Equity$4.33M
Shares Outstanding
Short Interest
Split History
No splits on record
Nothing in ADMG's public trading history: no forward or reverse split has affected the share count.
Balance Sheet Details
Assets$5.71M
Liabilities$1.38M
Accounts Receivable$185K
Accounts Payable$0
Inventory$0
PP&E (Net)$0
Goodwill$0
Intangible Assets$0
Income Statement
| Period | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 | FY 2020 | FY 2019 | FY 2018 | FY 2017 | FY 2016 | FY 2015 | FY 2014 | FY 2013 | FY 2012 | FY 2011 | FY 2010 | FY 2009 | FY 2008 | FY 2007 | FY 2006 | FY 2005 | FY 2004 | FY 2003 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Currency | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD |
| Period Ending | 2025-12-31 | 2024-12-31 | 2023-12-31 | 2022-12-31 | 2021-12-31 | 2020-12-31 | 2019-12-31 | 2018-12-31 | 2017-12-31 | 2016-12-31 | 2015-12-31 | 2014-12-31 | 2013-12-31 | 2012-12-31 | 2011-12-31 | 2010-12-31 | 2009-12-31 | 2008-12-31 | 2007-12-31 | 2006-12-31 | 2005-12-31 | 2004-12-31 | 2003-12-31 |
| Revenue | $18K | $0 | $0 | $0 | $0 | $0 | $0 | $49K | $1K | $613K | $720K | $0 | $6 | $29 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 |
| YoY Growth | - | - | - | - | - | - | - | 4745.8% | -99.8% | -14.9% | - | - | -79.3% | - | - | - | - | - | - | - | - | - | - |
| Cost of Revenue | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $34K | $1.62M | $294K | $1.21M | $3.12M | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 |
| Gross Profit | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $15K | $1K | $320K | -$487K | -$3.12M | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 |
| Gross Margin | - | - | - | - | - | - | - | 31.1% | 100.0% | 52.1% | -67.6% | - | - | - | - | - | - | - | - | - | - | - | - |
| Research and Development | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 |
| Selling, General, and Administrative | $28K | $25K | $96K | $72K | $61K | $3K | $142K | $585K | $616K | $4.43M | $5.54M | $6.62M | $32K | $34K | $0 | $0 | $0 | $0 | $3K | $3K | $3K | $0 | $0 |
| Other | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $2.99M | $0 | $0 | $0 | $37K | $7K | $6K | $6K | $0 | $0 | $0 | $0 | $0 |
| Total Operating Expenses | $28K | $25K | $96K | $72K | $61K | $3K | $142K | $585K | $616K | $4.43M | $6.72M | $6.62M | $32K | $34K | $37K | $7K | $6K | $6K | $3K | $3K | $3K | $0 | $0 |
| Operating Income (EBIT) | -$10K | -$25K | -$96K | -$72K | -$61K | -$3K | -$142K | -$570K | -$615K | -$4.11M | -$7.21M | -$6.62M | -$32K | -$34K | -$37K | -$7K | -$6K | -$6K | -$3K | -$3K | -$3K | $0 | $0 |
| Operating Margin | -57.9% | - | - | - | - | - | - | -1169.4% | -61098.0% | -669.5% | -1000.8% | - | -529233.3% | -117817.2% | - | - | - | - | - | - | - | - | - |
| Interest Expense | $66K | $0 | $0 | $0 | $0 | $0 | $0 | $141 | $118 | $1.05M | $1.13M | $1.04M | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 |
| Interest Income | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $66 | $59 | $212 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 |
| Other Income (Expense) | -$66K | $0 | $22K | $0 | $200 | $0 | $0 | $1.2M | $27K | -$2.11M | -$1.98M | -$1.05M | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 |
| Income Before Tax (EBT) | -$76K | -$25K | -$74K | -$72K | -$61K | -$3K | -$142K | $635K | -$588K | -$6.22M | -$9.19M | -$7.67M | -$32K | -$34K | -$37K | -$7K | -$6K | -$6K | -$3K | -$3K | -$3K | $0 | $0 |
| Income Tax Expense | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $9 | $984 | -$32K | -$29K | -$28K | -$874K | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 |
| Net Income | -$76K | -$25K | -$74K | -$72K | -$61K | -$3K | -$142K | $21.26M | -$7.17M | -$6.19M | -$9.16M | -$7.64M | -$1.9M | -$34K | -$37K | -$7K | -$6K | -$6K | -$3K | -$3K | -$3K | $0 | $0 |
| Net Income Margin | -424.3% | - | - | - | - | - | - | 43601.0% | -713128.2% | -1009.0% | -1271.9% | - | -31716666.7% | -117817.2% | - | - | - | - | - | - | - | - | - |
| Supplementary Data | |||||||||||||||||||||||
| EPS | -0.00 | -0.00 | -0.00 | -0.00 | -0.00 | -0.00 | -0.01 | 0.32 | -0.11 | -0.10 | -0.14 | -0.12 | -0.08 | -0.00 | -0.00 | -0.00 | -0.00 | -0.00 | -0.00 | -0.00 | -0.00 | 0.00 | 0.00 |
| Diluted EPS | -0.00 | -0.00 | -0.00 | -0.00 | -0.00 | -0.00 | -0.01 | 0.32 | -0.11 | -0.10 | -0.14 | -0.12 | -0.08 | -0.00 | -0.00 | -0.00 | -0.00 | -0.00 | -0.00 | -0.00 | -0.00 | 0.00 | 0.00 |
| Weighted Average OS | 17.11M | 87.11M | 39.65M | 16.11M | 16.11M | 20.55M | 19.69M | 65.47M | 66.74M | 63.76M | 63.76M | 61.22M | 24.79M | 11.66M | 10.01M | 1.90M | 1.90M | 1.90M | 1.90M | 1.90M | 1.90M | 0 | 0 |
| EBITDA | -$10K | -$25K | -$74K | $0 | $200 | $0 | $2.58M | $2.16M | $2.27M | -$2.32M | -$4.88M | -$3.5M | -$1.03M | $1.01M | -$37K | -$7K | -$6K | -$6K | -$3K | -$3K | -$3K | $0 | $0 |
| EBITDA Margin | -57.9% | - | - | - | - | - | - | 4423.7% | 225431.2% | -377.6% | -678.0% | - | -17150000.0% | 3495027.6% | - | - | - | - | - | - | - | - | - |
Balance Sheet
| Period | FY 2025 | FY 2022 | FY 2021 | FY 2020 | FY 2019 | FY 2018 | FY 2017 | FY 2016 | FY 2015 | FY 2014 | FY 2013 | FY 2012 | FY 2011 | FY 2010 | FY 2009 | FY 2008 | FY 2007 | FY 2006 | FY 2005 | FY 2004 | FY 2003 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Currency | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD |
| Period Ending | 2025-12-31 | 2022-12-31 | 2021-12-31 | 2020-12-31 | 2019-12-31 | 2018-12-31 | 2017-12-31 | 2016-12-31 | 2015-12-31 | 2014-12-31 | 2013-12-31 | 2012-12-31 | 2011-12-31 | 2010-12-31 | 2009-12-31 | 2008-12-31 | 2007-12-31 | 2006-12-31 | 2005-12-31 | 2004-12-31 | 2003-12-31 |
| Assets | |||||||||||||||||||||
| Current Assets | |||||||||||||||||||||
| Cash and Cash Equivalents | $125K | $0 | $0 | $0 | $0 | $34K | $25K | $87K | $27K | $269K | $8K | $17K | $25K | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 |
| Short-Term Investments | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 |
| Cash and Short-Term Investments | $125K | $0 | $0 | $0 | $0 | $34K | $25K | $87K | $27K | $269K | $8K | $17K | $25K | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 |
| Accounts Receivable | $185K | $0 | $0 | $0 | $0 | $90K | $2.82M | $2.65M | $2.9M | $2.25M | $5K | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 |
| Inventory | $0 | $0 | $0 | $0 | $0 | -$16K | $458K | $694K | $1.46M | $2.25M | $693K | $672 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 |
| Other Current Assets | $0 | $0 | $0 | $0 | $0 | $0 | $4.02M | $94K | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 |
| Total Current Assets | $316K | $3K | $0 | $0 | $0 | $124K | $7.79M | $3.54M | $4.45M | $7.66M | $8K | $17K | $25K | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 |
| Long-Term Assets | |||||||||||||||||||||
| Property, Plant & Equipment Net | $0 | $0 | $0 | $0 | $0 | $413K | $23.11M | $30.61M | $35.06M | $42.61M | $15.5M | $10K | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 |
| Goodwill | $0 | $0 | $0 | $0 | $0 | $0 | $6.12M | $5.77M | $6.16M | $6.54M | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 |
| Intangible Assets | $0 | $0 | $0 | $0 | $0 | $0 | $3.1M | $3.01M | $3.32M | $3.64M | $537K | $560 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 |
| Long-Term Investments | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 |
| Deferred Tax Assets | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 |
| Other Long-Term Assets | $5.4M | $0 | $0 | $0 | $0 | $0 | $439K | $0 | $37K | $156K | $1K | -$10K | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 |
| Total Long-Term Assets | $5.4M | $0 | $0 | $0 | $0 | $413K | $32.77M | $39.4M | $44.58M | $52.94M | $17K | $10K | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 |
| Other Assets | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | -$17.1M | -$10K | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 |
| Total Assets | $5.71M | $3K | $0 | $0 | $0 | $537K | $40.56M | $42.94M | $49.03M | $60.6M | $8K | $17K | $25K | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 |
| Liabilities | |||||||||||||||||||||
| Current Liabilities | |||||||||||||||||||||
| Accounts Payable | $0 | $0 | $0 | $0 | $0 | $71K | $3.04M | $2.86M | $5.09M | $2.74M | $248 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 |
| Short-Term Debt | $77K | $22K | $0 | $5 | $3K | $0 | $10.06M | $282K | $200K | $212K | $1.24M | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 |
| Current Income Tax Payable | $0 | $0 | $0 | $0 | $0 | $4K | $219K | $119K | $127K | $135K | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 |
| Current Unearned Revenue | $0 | $0 | $0 | $0 | $0 | $0 | $12.47M | $11.4M | $11.05M | $0 | -$1.24M | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 |
| Other Current Liabilities | $128K | $0 | $0 | -$5 | $0 | $12K | $0 | $53.73M | $0 | $56.38M | $10K | -$0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 |
| Total Current Liabilities | $205K | $40K | $66K | $5K | $3K | $91K | $61.82M | $55.54M | $57.14M | $59.81M | $44K | $21K | $30K | $32K | $25K | $19K | $13K | $10K | $7K | $4K | $0 |
| Long-Term Liabilities | |||||||||||||||||||||
| Long-Term Debt | $1.17M | $0 | $0 | $0 | $0 | $0 | $199K | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 |
| Long-Term Unearned Revenue | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 |
| Long-Term Deferred Tax Liabilities | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $2K | $35K | $66K | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 |
| Other Long-Term Liabilities | $0 | $0 | $0 | $0 | $0 | $0 | $13K | $12K | $13K | $13K | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 |
| Total Long-Term Liabilities | $1.17M | $22K | $0 | $0 | $0 | $71K | $211K | $14K | $48K | $80K | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 |
| Other Liabilities | $0 | -$22K | $0 | $0 | $0 | -$71K | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 |
| Total Liabilities | $1.38M | $40K | $66K | $5K | $3K | $91K | $62.03M | $55.55M | $57.19M | $59.89M | $44K | $21K | $30K | $32K | $25K | $19K | $13K | $10K | $7K | $4K | $4K |
| Stockholders' Equity | |||||||||||||||||||||
| Preferred Stock | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 |
| Common Stock | $17K | $16K | $16K | $16K | $18K | $16K | $67K | $64K | $64K | $64K | $12K | $12K | $52K | $9K | $9K | $9K | $9K | $9K | $9K | $9K | $9K |
| Retained Earnings | -$9.73M | -$9.55M | -$9.48M | -$9.42M | -$9.42M | -$9.59M | -$30.84M | -$21.99M | -$16.76M | -$7.6M | -$134K | -$103K | -$69K | -$32K | -$25K | -$19K | -$13K | -$10K | -$7K | -$4K | -$4K |
| Comprehensive Income & Other | $6.34M | $1.86M | $1.86M | $1.86M | $1.86M | $2.48M | $1.3M | $2.3M | $1.6M | $1.29M | $795K | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 |
| Other Stockholders' Equity | $14.04M | $9.5M | $9.4M | $9.4M | $9.39M | $10.02M | $9.3M | $9.31M | $8.55M | $8.24M | $87K | $87K | $12K | -$9K | -$9K | -$9K | -$9K | -$9K | -$9K | -$9K | - |
| Total Equity | $4.33M | -$37K | -$66K | -$5K | -$3K | $446K | -$21.48M | -$12.61M | -$8.15M | $705K | -$36K | -$4K | -$5K | -$32K | -$25K | -$19K | -$13K | -$10K | -$7K | -$4K | $0 |
| Minority Interest | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 |
| Total Liabilities and Equity | $5.71M | $3K | $0 | $0 | $0 | $537K | $40.56M | $42.94M | $49.03M | $60.6M | $8K | $17K | $25K | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $4K |
| Supplementary Data | |||||||||||||||||||||
| Total Debt | $1.25M | $22K | $0 | $5 | $3K | $0 | $10.06M | $282K | $200K | $212K | $1.24M | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 |
| Net Debt | $1.13M | $22K | $0 | $5 | $3K | -$34K | $10.04M | $195K | $173K | -$57K | $1K | -$17K | -$25K | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 |
Cash Flow Statement
| Period | FY 2025 | FY 2023 | FY 2022 | FY 2021 | FY 2020 | FY 2019 | FY 2018 | FY 2017 | FY 2016 | FY 2015 | FY 2014 | FY 2013 | FY 2012 | FY 2011 | FY 2010 | FY 2009 | FY 2008 | FY 2007 | FY 2006 | FY 2005 | FY 2004 | FY 2003 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Currency | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD |
| Period Ending | 2025-12-31 | 2023-12-31 | 2022-12-31 | 2021-12-31 | 2020-12-31 | 2019-12-31 | 2018-12-31 | 2017-12-31 | 2016-12-31 | 2015-12-31 | 2014-12-31 | 2013-12-31 | 2012-12-31 | 2011-12-31 | 2010-12-31 | 2009-12-31 | 2008-12-31 | 2007-12-31 | 2006-12-31 | 2005-12-31 | 2004-12-31 | 2003-12-31 |
| Operating Activities | ||||||||||||||||||||||
| Net Income | -$76K | -$74K | -$72K | -$61K | -$3K | -$384K | $21.26M | -$7.17M | -$5.23M | -$9.16M | -$7.64M | -$32K | -$34K | -$37K | -$7K | -$6K | -$6K | -$3K | -$3K | -$3K | $0 | $0 |
| Depreciation & Amortization | $0 | $0 | $72K | $61K | $3K | $2.73M | $2.73M | $2.88M | $2.85M | $3.18M | $3.12M | $873K | $1.05M | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 |
| Deferred Income Tax | $0 | $0 | $0 | $0 | $0 | $0 | -$77 | -$1K | -$32K | -$29K | -$28K | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 |
| Stock-Based Compensation | $0 | $0 | $0 | $0 | $0 | $0 | $459K | $525K | $66K | $836K | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 |
| Changes in Working Capital: | ||||||||||||||||||||||
| Accounts Receivable | $32K | $0 | $0 | $0 | $0 | $0 | -$15K | $1.26M | $1.26M | $1.11M | -$1.11M | $0 | -$5K | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 |
| Inventory | $0 | $0 | $0 | $0 | $0 | $0 | -$81 | $478K | $1.51M | $416K | $189K | -$346 | $2K | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 |
| Accounts Payable | -$185K | $0 | $0 | $0 | $0 | $0 | $17K | $3K | $21K | $2.62M | $94K | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 |
| Other Working Capital | $5K | $26K | -$1K | $22K | $0 | $0 | $1.22M | $88K | -$99K | $1.79M | -$10.15M | $23K | -$9K | -$2K | -$7K | -$6K | -$6K | -$3K | -$3K | -$3K | $0 | $0 |
| Total Working Capital Change | -$148K | $26K | -$1K | $22K | $0 | $0 | $1.22M | $1.83M | $2.7M | $4.83M | -$9.87M | $23K | -$9K | -$2K | -$7K | -$6K | -$6K | -$3K | -$3K | -$3K | -$4K | $0 |
| Other Non-Cash Items | $5K | $5K | -$78K | -$61K | -$3K | -$2.49M | -$26.13M | $1.74M | -$814K | $1.46M | $843K | $0 | -$598K | -$37K | $13K | $12K | $12K | $6K | $6K | $6K | $4K | $0 |
| Net Cash from Operating | -$219K | -$43K | -$79K | -$39K | -$3K | -$150K | -$472K | -$203K | -$459K | $1.11M | -$13.57M | -$9K | -$43K | -$39K | $0 | $0 | $0 | $0 | $0 | $0 | -$4K | $0 |
| Investing Activities | ||||||||||||||||||||||
| Capital Expenditures | -$916K | $0 | $0 | $0 | $0 | $0 | $0 | -$13K | -$318K | -$348K | -$2.42M | -$6.85M | -$1.31M | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 |
| Acquisitions | $0 | $0 | $0 | $0 | $0 | $0 | $3K | $0 | $0 | $887K | -$1.5M | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 |
| Purchases of Investments | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 |
| Sales of Investments | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 |
| Other Investing Activities | $0 | $0 | $0 | $0 | $0 | -$27K | -$9K | $0 | -$318K | $887K | $1.11M | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 |
| Net Cash from Investing | -$916K | $0 | $0 | $0 | $0 | -$27K | $3K | -$13K | -$318K | $539K | -$2.81M | -$6.85M | -$1.31M | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 |
| Financing Activities | ||||||||||||||||||||||
| Debt Repaid | - | - | - | - | - | - | - | - | - | - | -$1.64M | - | - | - | - | - | - | - | - | - | - | - |
| Common Stock Issuance | $0 | $22K | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $35K | $64K | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 |
| Common Stock Repurchases | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 |
| Dividends Paid | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 |
| Other Financing Activities | $13K | $0 | $57K | $39K | $3K | $142K | $471K | $226K | -$6.42M | -$1.89M | $14.98M | $7.6M | $2.3M | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 |
| Net Cash from Financing | $1.26M | $43K | $79K | $39K | $3K | $142K | $471K | $152K | $840K | -$1.89M | $16.62M | $7.81M | $35K | $64K | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 |
| Forex Effect | $0 | $0 | $0 | $0 | $0 | $647 | -$2K | $3K | -$4K | -$6K | -$372 | $841 | -$241 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 |
| Net Change in Cash | $125K | $0 | $0 | $0 | $0 | -$34K | $214 | -$62K | $60K | -$242K | $242K | -$9K | -$8K | $25K | $0 | $0 | $0 | $0 | $0 | $0 | -$4K | $0 |
| Supplementary Data | ||||||||||||||||||||||
| Operating Cash Flow | -$219K | -$43K | -$79K | -$39K | -$3K | -$150K | -$472K | -$203K | -$459K | $1.11M | -$13.57M | -$9K | -$43K | -$39K | $0 | $0 | $0 | $0 | $0 | $0 | -$4K | $0 |
| Capital Expenditure | -$916K | $3 | $0 | $0 | $0 | $0 | $0 | -$13K | -$318K | -$348K | -$2.42M | -$6.85M | -$1.31M | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 |
| Free Cash Flow | -$1.13M | -$43K | -$79K | -$39K | -$3K | -$150K | -$472K | -$216K | -$777K | $764K | -$15.99M | -$6.86M | -$1.35M | -$39K | $0 | $0 | $0 | $0 | $0 | $0 | -$4K | $0 |
| Cash at Beginning | $0 | $0 | $0 | $0 | $34K | $34K | $34K | $87K | $27K | $269K | $27K | $17K | $25K | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 |
| Cash at End | $125K | $0 | $0 | $0 | $34K | $0 | $34K | $25K | $87K | $27K | $269K | $8K | $17K | $25K | $0 | $0 | $0 | $0 | $0 | $0 | -$4K | $0 |