WEED, INC. (BUDZ)
Operating from its headquarters in Tucson, Arizona, WEED, Inc., along with its associated entities, is dedicated to the research, development, and practical application of cannabis-based compounds for therapeutic use in human diseases. The company, which was founded in 1999, officially adopted the name WEED, Inc. in February 2015, having previously been known as United Mines, Inc.
Sector: Services-Commercial Physical & Biological Research
Industry: Drug Manufacturers - Specialty & Generic
WEED, Inc.
OTC:BUDZHealthcare · Drug Manufacturers - Specialty & Generic
+26.09%$0.0174
Mkt Cap$2.58M
Float54.12M
O/S148.31M
Inst Own-
SI0.2%
Dilution
Delisting Issues Timeline
Financials Summary
Revenue$0
Net Income-$1.37M
Total Assets$560K
Free Cash Flow-$195K
Debt & Equity
Total Debt$508K
Total Equity-$688K
Shares Outstanding
Short Interest
Split History
No splits on record
Nothing in BUDZ's public trading history: no forward or reverse split has affected the share count.
Balance Sheet Details
Assets$560K
Liabilities$1.25M
Accounts Receivable$0
Accounts Payable$180K
Inventory$0
PP&E (Net)$625K
Goodwill$0
Intangible Assets$51K
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 2011 | FY 2010 | FY 2009 | FY 2008 | FY 2007 | FY 2006 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Currency | 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 | 2011-12-31 | 2010-12-31 | 2009-12-31 | 2008-12-31 | 2007-12-31 | 2006-12-31 |
| Revenue | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 |
| YoY Growth | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cost of Revenue | $22K | $23K | $52K | $111K | $130K | $146K | $162K | $181K | $45K | $130 | $130 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 |
| Gross Profit | -$22K | -$23K | -$52K | -$111K | -$130K | -$146K | -$162K | -$181K | -$45K | -$130 | -$130 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 |
| Gross Margin | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Research and Development | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 |
| Selling, General, and Administrative | $1.31M | $507K | $718K | $1.39M | $2.67M | $3.93M | $27.26M | $27.9M | $2.34M | $4.14M | $1.23M | $2.79M | $68K | $2.08M | $492K | $762K | $407K | $666K | $460K |
| Other | $0 | $23K | $52K | $111K | $130K | $146K | $159K | $147K | $45K | $130 | $130 | $3K | $4K | $2K | $2K | $69K | $1K | $1K | $0 |
| Total Operating Expenses | $1.31M | $507K | $771K | $1.51M | $2.8M | $4.08M | $27.42M | $28.08M | $2.38M | $4.14M | $1.23M | $2.79M | $72K | $2.09M | $494K | $832K | $409K | $668K | $460K |
| Operating Income (EBIT) | -$1.33M | -$530K | -$771K | -$1.51M | -$2.8M | -$4.08M | -$27.42M | -$28.08M | -$2.38M | -$4.14M | -$1.23M | -$2.8M | -$72K | $2.09M | -$494K | -$832K | -$409K | -$668K | -$460K |
| Operating Margin | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Interest Expense | $44K | $15K | $45K | $117K | $39K | $41K | $12K | $12K | $14K | $5K | $5K | $23K | $24K | $4K | $4K | $4K | $11K | $0 | $0 |
| Interest Income | $0 | $0 | $0 | $117K | $39K | $41K | $12K | $9K | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 |
| Other Income (Expense) | -$44K | $20K | $740K | -$23K | -$40K | $11K | -$113K | -$909K | -$1.1M | -$5K | -$5K | $74K | -$24K | -$4K | -$4K | -$4K | -$11K | $0 | $0 |
| Income Before Tax (EBT) | -$1.37M | -$510K | -$31K | -$1.53M | -$2.84M | -$4.07M | -$27.53M | -$29.32M | -$3.48M | -$4.15M | -$1.24M | -$2.73M | -$96K | $0 | $0 | $0 | $0 | $0 | -$460K |
| Income Tax Expense | $33 | $399 | $980 | $0 | $0 | $0 | $0 | -$1.22M | $14K | $0 | $0 | $23K | $0 | $4K | $4K | $4K | $11K | $0 | $0 |
| Net Income | -$1.37M | -$511K | -$32K | -$2.94M | -$2.88M | -$4.11M | -$27.54M | -$29.32M | -$3.48M | -$4.15M | -$1.24M | -$2.73M | -$96K | -$2.09M | -$498K | -$835K | -$419K | -$668K | -$460K |
| Net Income Margin | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Supplementary Data | |||||||||||||||||||
| EPS | -0.01 | -0.00 | -0.00 | -0.02 | -0.02 | -0.04 | -0.26 | -0.28 | -0.03 | -0.06 | -0.02 | -0.15 | -0.01 | -0.17 | -0.04 | -0.08 | -0.04 | -0.07 | -0.05 |
| Diluted EPS | -0.01 | -0.00 | -0.00 | -0.02 | -0.02 | -0.04 | -0.26 | -0.28 | -0.03 | -0.06 | -0.02 | -0.15 | -0.01 | -0.17 | -0.04 | -0.07 | -0.04 | -0.07 | -0.05 |
| Weighted Average OS | 135.92M | 124.13M | 123.71M | 122.08M | 116.73M | 112.22M | 107.65M | 103.17M | 101.21M | 71.25M | 54.39M | 18.08M | 13.74M | 12.13M | 11.26M | 10.73M | 10.80M | 9.88M | 9.26M |
| EBITDA | -$1.31M | -$472K | $67K | -$1.3M | -$2.67M | -$3.93M | -$27.26M | -$28.22M | -$2.34M | -$4.15M | -$1.23M | -$2.7M | -$68K | -$2.08M | -$492K | -$830K | -$398K | -$666K | -$460K |
| EBITDA Margin | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Balance Sheet
| 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 2011 | FY 2010 | FY 2009 | FY 2008 | FY 2007 | FY 2006 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Currency | 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 | 2011-12-31 | 2010-12-31 | 2009-12-31 | 2008-12-31 | 2007-12-31 | 2006-12-31 |
| Assets | |||||||||||||||||||
| Current Assets | |||||||||||||||||||
| Cash and Cash Equivalents | $33K | $159K | $290K | $316K | $20K | $13K | $3K | $71K | $161K | $231 | $7 | $6K | $1K | $23 | $1K | $28K | $11K | $52K | $0 |
| Short-Term Investments | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 |
| Cash and Short-Term Investments | $33K | $159K | $290K | $316K | $20K | $13K | $3K | $71K | $161K | $231 | $7 | $6K | $1K | $23 | $1K | $28K | $11K | $52K | $0 |
| Accounts Receivable | $0 | $0 | $0 | $0 | $822 | $822 | $822 | $21 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 |
| Inventory | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 |
| Other Current Assets | $4K | $4K | $5K | $2K | $822 | $212K | $92K | $350K | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 |
| Total Current Assets | $48K | $190K | $320K | $342K | $42K | $255K | $126K | $492K | $194K | $5K | $2K | $16K | $1K | $3K | $53K | $28K | $47K | $88K | $0 |
| Long-Term Assets | |||||||||||||||||||
| Property, Plant & Equipment Net | $625K | $515K | $548K | $1.25M | $1.88M | $1.52M | $1.78M | $2.48M | $1.11M | $264 | $394 | $524 | $8K | $17K | $19K | $732 | $2K | $4K | $110K |
| Goodwill | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 |
| Intangible Assets | $51K | $34K | $36K | $39K | $41K | $43K | $46K | $49K | $0 | $0 | $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 | $10K |
| Deferred Tax Assets | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 |
| Other Long-Term Assets | -$163K | $0 | $0 | $0 | $0 | -$0 | -$0 | $0 | $0 | $0 | $0 | $0 | $11K | $112K | $112K | $111K | $111K | $112K | $0 |
| Total Long-Term Assets | $512K | $548K | $584K | $1.29M | $1.92M | $1.56M | $1.83M | $2.53M | $1.11M | $264 | $394 | $524 | $19K | $129K | $130K | $112K | $114K | $115K | $120K |
| Other Assets | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 |
| Total Assets | $560K | $738K | $904K | $1.63M | $1.96M | $1.82M | $1.95M | $3.02M | $1.31M | $6K | $2K | $16K | $20K | $132K | $183K | $140K | $161K | $203K | $120K |
| Liabilities | |||||||||||||||||||
| Current Liabilities | |||||||||||||||||||
| Accounts Payable | $180K | $168K | $184K | $190K | $246K | $242K | $212K | $240K | $229K | $36K | $52K | $33K | $98K | $63K | $27K | $0 | $4K | $0 | $0 |
| Short-Term Debt | $503K | $423K | $137K | $754K | $662K | $373K | $391K | $12K | $524K | $51K | $48K | $52K | $274K | $35K | $35K | $35K | $35K | $26K | $0 |
| Current Income Tax Payable | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 |
| Current Unearned Revenue | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $10K | $0 | $5K | $0 | $0 |
| Other Current Liabilities | $181K | $239K | $218K | $391K | $68K | $50K | $27K | $0 | $16K | $0 | $0 | $27K | $0 | $132K | $119K | $48K | $50K | $14K | $0 |
| Total Current Liabilities | $1.25M | $959K | $649K | $1.46M | $1.34M | $937K | $753K | $259K | $948K | $279K | $218K | $124K | $395K | $243K | $191K | $90K | $94K | $42K | $0 |
| Long-Term Liabilities | |||||||||||||||||||
| Long-Term Debt | $0 | $0 | $0 | $0 | $0 | $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 |
| Long-Term Deferred Tax Liabilities | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 |
| Other Long-Term Liabilities | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 |
| Total Long-Term Liabilities | $0 | $0 | $0 | $944K | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 |
| Other Liabilities | $0 | $0 | $0 | -$944K | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 |
| Total Liabilities | $1.25M | $959K | $649K | $1.46M | $1.34M | $937K | $753K | $259K | $948K | $279K | $218K | $124K | $395K | $243K | $191K | $90K | $94K | $42K | $0 |
| Stockholders' Equity | |||||||||||||||||||
| Preferred Stock | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 |
| Common Stock | $147K | $125K | $123K | $123K | $119K | $113K | $109K | $106K | $101K | $104K | $61K | $44K | $14K | $14K | $12K | $11K | $11K | $10K | $10K |
| Retained Earnings | -$86.28M | -$84.9M | -$84.39M | -$84.36M | -$82.83M | -$79.99M | -$75.93M | -$48.4M | -$19.08M | -$15.6M | -$11.45M | -$10.21M | -$7.48M | -$7.18M | -$5.09M | -$4.59M | -$3.76M | -$3.34M | -$2.67M |
| Comprehensive Income & Other | $3K | $4K | $706K | $610K | $355K | $356K | $356K | -$48.4M | -$45K | -$386 | -$256 | -$126 | -$17K | -$8K | -$6K | -$5K | -$3K | $0 | $0 |
| Other Stockholders' Equity | $85.44M | $84.56M | $84.52M | $84.41M | $83.33M | $80.76M | $77.02M | $51.05M | $19.34M | $15.22M | $11.17M | $10.06M | $7.1M | $7.06M | $5.07M | $4.63M | $3.81M | $3.49M | $2.78M |
| Total Equity | -$688K | -$221K | $255K | $170K | $618K | $882K | $1.2M | $2.76M | $360K | -$274K | -$216K | -$108K | -$375K | -$111K | -$7K | $50K | $67K | $161K | $120K |
| Minority Interest | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 |
| Total Liabilities and Equity | $560K | $738K | $904K | $1.63M | $1.96M | $1.82M | $1.95M | $3.02M | $1.31M | $6K | $2K | $16K | $20K | $132K | $183K | $140K | $161K | $203K | $120K |
| Supplementary Data | |||||||||||||||||||
| Total Debt | $508K | $442K | $168K | $754K | $662K | $373K | $391K | $12K | $524K | $51K | $48K | $52K | $274K | $35K | $35K | $35K | $35K | $26K | $0 |
| Net Debt | $475K | $283K | -$122K | $438K | $642K | $361K | $389K | -$59K | $363K | $51K | $48K | $46K | $273K | $35K | $34K | $7K | $24K | -$26K | $0 |
Cash Flow 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 2011 | FY 2010 | FY 2009 | FY 2008 | FY 2007 | FY 2006 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Currency | 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 | 2011-12-31 | 2010-12-31 | 2009-12-31 | 2008-12-31 | 2007-12-31 | 2006-12-31 |
| Operating Activities | |||||||||||||||||||
| Net Income | -$1.37M | -$511K | -$32K | -$1.53M | -$2.84M | -$4.07M | -$27.53M | -$29.32M | -$3.48M | -$4.15M | -$1.24M | -$2.73M | -$96K | -$2.09M | -$498K | -$835K | -$419K | -$668K | -$460K |
| Depreciation & Amortization | $22K | $23K | $52K | $111K | $130K | $146K | $159K | $181K | $45K | $130 | $130 | $3K | $4K | $2K | $2K | $2K | $10K | $1K | $0 |
| Deferred Income Tax | $0 | $0 | $0 | -$614K | $0 | -$52K | $500K | $1.26M | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | -$231K | -$575K | $0 |
| Stock-Based Compensation | $800K | $20K | $90K | $614K | $2M | $2.02M | $22.77M | $21.2M | $2K | $4K | $1K | $0 | $0 | $1.88M | $345K | $598K | $231K | $575K | $0 |
| Changes in Working Capital: | |||||||||||||||||||
| Accounts Receivable | $0 | $0 | $0 | $0 | $0 | $0 | -$801 | -$21 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 |
| Inventory | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 |
| Accounts Payable | $12K | -$16K | -$6K | -$56K | $4K | $45K | -$28K | $12K | $167K | -$18K | $19K | $7K | $21K | $36K | $27K | -$4K | $4K | -$446 | $0 |
| Other Working Capital | $226K | $43K | -$226K | $82K | $120K | $54K | $440K | -$677K | $7K | $73K | $87K | $8K | $5K | $52K | $4K | $2K | $3K | -$395 | $0 |
| Total Working Capital Change | $238K | $27K | -$233K | $26K | $124K | $99K | $411K | -$665K | $174K | $55K | $106K | $15K | $26K | $88K | $30K | -$2K | $7K | -$841 | $0 |
| Other Non-Cash Items | $116K | $25K | -$862K | $578K | $16K | $1.43M | $2.58M | $4.15M | $2.59M | $4.02M | $1.11M | $2.64M | $19K | $0 | -$19K | $0 | $231K | $575K | $350K |
| Net Cash from Operating | -$195K | -$416K | -$1.07M | -$813K | -$569K | -$431K | -$1.11M | -$3.18M | -$670K | -$73K | -$26K | -$68K | -$47K | -$124K | -$140K | -$237K | -$170K | -$92K | -$110K |
| Investing Activities | |||||||||||||||||||
| Capital Expenditures | $0 | $0 | -$10K | $0 | -$271K | $0 | -$3K | -$876K | -$535K | $0 | $0 | -$650 | $0 | $0 | -$5K | $0 | $0 | -$501 | -$10K |
| Acquisitions | $0 | $0 | $0 | $1.26M | $0 | $164K | $0 | $0 | $54 | $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 |
| Sales of Investments | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 |
| Other Investing Activities | $0 | $0 | $1.64M | $1K | $0 | $164 | $0 | -$50 | -$535 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | -$10K |
| Net Cash from Investing | $0 | $0 | $1.63M | $1.26M | -$271K | $164K | -$3K | -$876K | -$535K | $0 | $0 | -$650 | $0 | $0 | -$5K | $0 | $0 | -$501 | -$20K |
| Financing Activities | |||||||||||||||||||
| Debt Repaid | - | - | - | - | -$289K | $18K | -$473K | $1.06M | -$33K | -$3K | $4K | -$36K | - | -$13K | -$70K | -$65K | -$37K | -$16K | - |
| Common Stock Issuance | $0 | $0 | $0 | $40K | $560K | $295K | $573K | $5.02M | $1.33M | $70K | $24K | $38K | $46K | $110K | $48K | $250K | $93K | $126K | $0 |
| Common Stock Repurchases | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $130K |
| Dividends Paid | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 |
| Other Financing Activities | $700 | $9K | $0 | $0 | $0 | $0 | $1.05M | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | -$62K | $37K | $0 | $130K |
| Net Cash from Financing | $70K | $285K | -$588K | -$149K | $849K | $277K | $1.05M | $3.97M | $1.37M | $73K | $20K | $73K | $46K | $123K | $118K | $254K | $130K | $142K | $130K |
| Forex Effect | -$1K | -$799 | $6K | $777 | -$1K | $489 | -$609 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 |
| Net Change in Cash | -$126K | -$131K | -$25K | $296K | $7K | $10K | -$68K | -$91K | $161K | $224 | -$6K | $4K | -$1K | -$1K | -$27K | $17K | -$41K | $50K | $0 |
| Supplementary Data | |||||||||||||||||||
| Operating Cash Flow | -$195K | -$416K | -$1.07M | -$813K | -$569K | -$431K | -$1.11M | -$3.18M | -$670K | -$73K | -$26K | -$68K | -$47K | -$124K | -$140K | -$237K | -$170K | -$92K | -$110K |
| Capital Expenditure | $0 | $0 | -$10K | $0 | -$271K | $0 | -$3K | -$876K | -$535K | $0 | $0 | -$650 | $0 | $0 | -$5K | $0 | $0 | -$501 | -$10K |
| Free Cash Flow | -$195K | -$416K | -$1.08M | -$813K | -$840K | -$431K | -$1.11M | -$4.06M | -$1.2M | -$73K | -$26K | -$69K | -$47K | -$124K | -$145K | -$237K | -$170K | -$93K | -$120K |
| Cash at Beginning | $159K | $290K | $316K | $20K | $13K | $3K | $71K | $161K | $231 | $7 | $6K | $1K | $2K | $1K | $28K | $11K | $52K | $2K | $0 |
| Cash at End | $33K | $159K | $290K | $316K | $20K | $13K | $3K | $71K | $161K | $231 | $7 | $6K | $1K | $23 | $1K | $28K | $11K | $52K | $0 |