CHASE PACKAGING CORP (WHLT)
Currently, Chase Packaging Corporation maintains no substantial operational activities. In prior periods, the company was involved in manufacturing woven paper mesh for industrial purposes and polypropylene mesh fabric bags for agricultural applications. It also distributed agricultural packaging sourced from other producers. Chase Packaging Corporation's strategic focus is now on identifying a merger partner to facilitate a public offering or acquiring private entities to generate investment value. Established in 1993, the company is based in Rumson, New Jersey.
Sector: Agricultural Services
Industry: Shell Companies
Chase Packaging Corporation
OTC:WHLTFinancial Services · Shell Companies
Mkt Cap$2.54M
Float27.71M
O/S61.88M
Inst Own-
Dilution
Delisting Issues Timeline
Financials Summary
Revenue$0
Net Income-$77K
Total Assets$222K
Free Cash Flow-$76K
Debt & Equity
Equity 100%
Total Debt$0
Total Equity$217K
Shares Outstanding
Short Interest
Split History
No splits on record
Nothing in WHLT's public trading history: no forward or reverse split has affected the share count.
Balance Sheet Details
Assets$222K
Liabilities$4K
Accounts Receivable$0
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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 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 | 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 |
| Revenue | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | -$21K | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 |
| YoY Growth | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cost of Revenue | $0 | $0 | $0 | $0 | $21K | $21K | $19K | $20K | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 |
| Gross Profit | $0 | $0 | $0 | $0 | -$21K | -$21K | -$19K | -$20K | $0 | $0 | -$21K | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 |
| Gross Margin | - | - | - | - | - | - | - | - | - | - | 100.0% | - | - | - | - | - | - | - | - | - | - | - |
| 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 |
| Selling, General, and Administrative | $86K | $105K | $72K | $60K | $72K | $192K | $184K | $54K | $61K | $111K | $86K | $159K | $133K | $143K | $105K | $88K | $95K | $208K | $51K | $10K | $15K | $0 |
| Other | $750 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $1K |
| Total Operating Expenses | $87K | $105K | $72K | $60K | $72K | $192K | $184K | $54K | $61K | $111K | $86K | $159K | $133K | $143K | $105K | $88K | $95K | $208K | $51K | $10K | $15K | $1K |
| Operating Income (EBIT) | -$87K | -$105K | -$72K | -$60K | -$72K | -$192K | -$184K | -$54K | -$61K | -$111K | -$86K | -$159K | -$125K | -$143K | -$105K | -$88K | -$95K | -$208K | -$51K | -$10K | -$15K | $1K |
| Operating Margin | - | - | - | - | - | - | - | - | - | - | 403.9% | - | - | - | - | - | - | - | - | - | - | - |
| Interest Expense | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $4K | $3K | $2K | $0 |
| Interest Income | $10K | $16K | $15K | $4K | $117 | $1K | $9K | $10K | $3K | $98 | $102 | $1K | $139 | $162 | $541 | $829 | $3K | $31K | $23K | $108 | $49 | $0 |
| Other Income (Expense) | $10K | $16K | -$331K | $4K | -$1.45M | $1K | -$559K | $10K | -$28K | $98 | -$15K | $1K | $139 | $70K | $17K | $829 | $3K | $31K | $19K | -$2K | -$2K | $0 |
| Income Before Tax (EBT) | -$77K | -$89K | -$403K | -$56K | -$1.52M | -$191K | -$743K | -$44K | -$89K | -$111K | -$101K | -$158K | -$133K | -$73K | -$89K | -$87K | -$92K | -$176K | -$32K | -$13K | -$17K | $1K |
| Income Tax Expense | $0 | $0 | $0 | -$4K | -$117 | -$1K | -$9K | $0 | $0 | -$111 | -$102 | -$159 | $17K | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 |
| Net Income | -$77K | -$89K | -$403K | -$52K | -$1.52M | -$190K | -$734K | -$44K | -$89K | -$111K | -$101K | -$158K | -$133K | -$73K | -$89K | -$87K | -$92K | -$176K | -$32K | -$13K | -$17K | $1K |
| Net Income Margin | - | - | - | - | - | - | - | - | - | - | 472.1% | - | - | - | - | - | - | - | - | - | - | - |
| Supplementary Data | ||||||||||||||||||||||
| EPS | -0.00 | -0.00 | -0.01 | -0.00 | -0.02 | -0.00 | -0.01 | -0.00 | -0.01 | -0.01 | -0.01 | -0.01 | -0.01 | -0.00 | -0.01 | -0.01 | -0.01 | -0.01 | -0.00 | -0.00 | -0.00 | 0.00 |
| Diluted EPS | -0.00 | -0.00 | -0.01 | -0.00 | -0.02 | -0.00 | -0.01 | -0.00 | -0.01 | -0.01 | -0.01 | -0.01 | -0.01 | -0.00 | -0.01 | -0.01 | -0.01 | -0.01 | -0.00 | -0.00 | -0.00 | 0.00 |
| Weighted Average OS | 61.88M | 61.88M | 61.88M | 61.88M | 61.88M | 61.61M | 60.98M | 15.65M | 15.54M | 15.54M | 15.54M | 15.54M | 15.54M | 15.54M | 15.54M | 15.54M | 15.54M | 15.54M | 10.80M | 8.63M | 8.63M | 8.63M |
| EBITDA | -$86K | $16K | -$331K | $4K | -$1.45M | $1K | -$559K | $10K | -$28K | $100 | -$15K | $1K | -$133K | -$73K | -$89K | $103K | -$92K | -$176K | -$28K | -$10K | -$15K | $1K |
| EBITDA Margin | - | - | - | - | - | - | - | - | - | - | 68.3% | - | - | - | - | - | - | - | - | - | - | - |
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 2012 | FY 2011 | FY 2010 | FY 2009 | FY 2008 | FY 2007 | FY 2006 | FY 2005 | FY 2004 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 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 | 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 |
| Assets | ||||||||||||||||||||||
| Current Assets | ||||||||||||||||||||||
| Cash and Cash Equivalents | $222K | $298K | $388K | $441K | $497K | $571K | $679K | $756K | $806K | $864K | $973K | $1.06M | $1.22M | $1.34M | $1.48M | $1.58M | $1.67M | $1.77M | $1.96M | $3K | $1K | -$7K |
| Short-Term Investments | $0 | $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 | $222K | $298K | $388K | $441K | $497K | $571K | $679K | $756K | $806K | $864K | $973K | $1.06M | $1.22M | $1.34M | $1.48M | $1.58M | $1.67M | $1.77M | $1.96M | $3K | $1K | -$7K |
| Accounts Receivable | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $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 | $0 | $0 | $0 |
| Other Current Assets | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 |
| Total Current Assets | $222K | $298K | $388K | $441K | $497K | $571K | $679K | $756K | $806K | $864K | $973K | $1.06M | $1.22M | $1.34M | $1.48M | $1.58M | $1.67M | $1.77M | $1.96M | $3K | $1K | -$7K |
| Long-Term Assets | ||||||||||||||||||||||
| Property, Plant & Equipment Net | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 |
| Goodwill | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 |
| Intangible Assets | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $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 | $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 | $0 |
| Other Long-Term Assets | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 |
| Total Long-Term Assets | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 |
| Other Assets | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 |
| Total Assets | $222K | $298K | $388K | $441K | $497K | $571K | $679K | $756K | $806K | $864K | $973K | $1.06M | $1.22M | $1.34M | $1.48M | $1.58M | $1.67M | $1.77M | $1.96M | $3K | $1K | -$7K |
| Liabilities | ||||||||||||||||||||||
| Current Liabilities | ||||||||||||||||||||||
| Accounts Payable | $0 | $3K | $5 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $15K | $5K | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 |
| Short-Term Debt | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $47K | $0 | $0 |
| Current Income Tax Payable | $0 | $0 | $0 | $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 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 |
| Other Current Liabilities | $4K | $0 | $5K | $0 | $477 | $2K | $10K | $3K | $10K | $10K | $9K | $11K | $15K | $5K | $80K | $0 | $3K | $7K | $0 | $0 | $0 | $0 |
| Total Current Liabilities | $4K | $3K | $5K | $477 | $477 | $2K | $10K | $3K | $10K | $10K | $9K | $11K | $15K | $5K | $80K | $1K | $3K | $7K | $19K | $56K | $9K | $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 | $0 | $32K | $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 | $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 | $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 | $0 | $0 | $0 |
| Total Long-Term Liabilities | $0 | $0 | $0 | $477 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $32K | $0 |
| Other Liabilities | $0 | $0 | $0 | -$477 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 |
| Total Liabilities | $4K | $3K | $5K | $477 | $477 | $2K | $10K | $3K | $10K | $10K | $9K | $11K | $15K | $5K | $80K | $1K | $3K | $7K | $19K | $56K | $41K | $0 |
| Stockholders' Equity | ||||||||||||||||||||||
| Preferred Stock | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $2.07M | $2.06M | $2.06M | $2.06M | $2.06M | $2.05M | $1.95M | $19K | $17K | $16K | $14K | $0 | $0 | $0 |
| Common Stock | $619 | $619 | $619 | $619 | $624 | $624 | $615 | $5.91M | $1.6M | $1.6M | $1.6M | $1.6M | $1.6M | $1.6M | $1.55M | $1.55M | $1.55M | $1.55M | $1.55M | $863K | $863K | $0 |
| Retained Earnings | -$8.57M | -$8.5M | -$8.41M | -$8M | -$7.95M | -$6.43M | -$6.23M | -$5.49M | -$5.45M | -$5.36M | -$5.25M | -$5.12M | -$3.63M | -$3.63M | -$3.63M | -$4.07M | -$3.98M | -$3.89M | -$3.71M | -$3.68M | -$3.67M | $0 |
| Comprehensive Income & Other | $0 | $0 | $0 | $0 | $0 | $0 | -$0 | -$0 | $0 | $0 | $0 | $0 | -$1.34M | -$1.21M | -$1.03M | $0 | $0 | $0 | $0 | $0 | $0 | $0 |
| Other Stockholders' Equity | $8.79M | $8.79M | $8.79M | $8.44M | $8.44M | $6.99M | $6.9M | $337K | $4.64M | $4.61M | $4.61M | $4.57M | $3.23M | $3.36M | $3.48M | $4.1M | $4.1M | $4.1M | $4.1M | $2.77M | $2.77M | - |
| Total Equity | $217K | $294K | $383K | $441K | $497K | $568K | $669K | $753K | $796K | $854K | $965K | $1.05M | $1.21M | $1.33M | $1.4M | $1.58M | $1.67M | $1.76M | $1.94M | -$53K | -$40K | $0 |
| Minority Interest | $0 | $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 | $222K | $298K | $388K | $441K | $497K | $571K | $679K | $756K | $806K | $864K | $973K | $1.06M | $1.22M | $1.34M | $1.48M | $1.58M | $1.67M | $1.77M | $1.96M | $3K | $1K | $0 |
| Supplementary Data | ||||||||||||||||||||||
| Total Debt | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $47K | $32K | $0 |
| Net Debt | -$222K | -$298K | -$388K | -$441K | -$497K | -$571K | -$679K | -$756K | -$806K | -$864K | -$973K | -$1.06M | -$1.22M | -$1.34M | -$1.48M | -$1.58M | -$1.67M | -$1.77M | -$1.96M | $44K | $31K | $7K |
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 2012 | FY 2011 | FY 2010 | FY 2009 | FY 2008 | FY 2007 | FY 2006 | FY 2005 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 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 | 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 |
| Operating Activities | |||||||||||||||||||||
| Net Income | -$77K | -$89K | -$403K | -$56K | -$1.52M | -$191K | -$743K | -$44K | -$89K | -$111K | -$101K | -$158K | -$133K | -$73K | -$89K | -$87K | -$92K | -$176K | -$32K | -$13K | -$17K |
| Depreciation & Amortization | $0 | $105K | $72K | $60K | $72K | $192K | $184K | $54K | $61K | $111K | $86K | $159K | $0 | $143 | $0 | $0 | $0 | $0 | $0 | $0 | $0 |
| Deferred Income Tax | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 |
| Stock-Based Compensation | $0 | $0 | $0 | $0 | $0 | $90K | $92K | $0 | $0 | $0 | $2K | $2K | $7K | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 |
| Changes in Working Capital: | |||||||||||||||||||||
| Accounts Receivable | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $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 | $0 | $0 |
| Accounts Payable | $998 | -$2K | $5K | -$2K | $0 | $7K | $0 | -$6K | -$937 | $2K | -$4K | $0 | $0 | $8K | $8K | $0 | $0 | $0 | $0 | $0 | $0 |
| Other Working Capital | $0 | $0 | $5K | $2K | -$2K | -$7K | $7K | $0 | -$937 | $0 | $2K | -$4K | $10K | -$12K | $0 | -$1K | -$5K | -$11K | $18K | -$788 | -$2K |
| Total Working Capital Change | $998 | -$2K | $5K | -$2K | -$2K | $7K | $7K | -$6K | -$937 | $2K | -$2K | -$4K | $10K | -$4K | $8K | -$1K | -$5K | -$11K | $18K | -$788 | -$2K |
| Other Non-Cash Items | $0 | -$105K | $273K | -$58K | $1.38M | -$207K | $383K | -$54K | -$29K | -$111K | -$74K | -$159K | $7K | -$70K | -$16K | $0 | $0 | $0 | $0 | $0 | $0 |
| Net Cash from Operating | -$76K | -$90K | -$53K | -$56K | -$74K | -$108K | -$77K | -$50K | -$59K | -$109K | -$88K | -$160K | -$117K | -$147K | -$97K | -$88K | -$97K | -$187K | -$14K | -$13K | -$19K |
| Investing Activities | |||||||||||||||||||||
| Capital Expenditures | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 |
| Acquisitions | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $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 |
| Sales of Investments | $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 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 |
| Net Cash from Investing | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 |
| Financing Activities | |||||||||||||||||||||
| Debt Repaid | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Common Stock Issuance | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $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 |
| Dividends Paid | $0 | $0 | $0 | $0 | $0 | $0 | $0 | -$262K | -$3K | -$3K | -$2K | $0 | $0 | -$2K | -$2K | $0 | $0 | $0 | $0 | $0 | $0 |
| Other Financing Activities | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $262K | $3K | $3K | $2K | $0 | $0 | $2K | $0 | $0 | $0 | $0 | $1.96M | $0 | $0 |
| Net Cash from Financing | $0 | $0 | $0 | $0 | $0 | $0 | $0 | -$262K | -$3K | -$3K | -$2K | $0 | $0 | -$2K | -$2K | -$1K | -$1K | -$3K | $1.97M | $15K | $20K |
| Forex Effect | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 |
| Net Change in Cash | -$76K | -$90K | -$53K | -$56K | -$74K | -$108K | -$77K | -$50K | -$59K | -$109K | -$88K | -$160K | -$117K | -$147K | -$97K | -$90K | -$98K | -$191K | $1.96M | $2K | $452 |
| Supplementary Data | |||||||||||||||||||||
| Operating Cash Flow | -$76K | -$90K | -$53K | -$56K | -$74K | -$108K | -$77K | -$50K | -$59K | -$109K | -$88K | -$160K | -$117K | -$147K | -$97K | -$88K | -$97K | -$187K | -$14K | -$13K | -$19K |
| Capital Expenditure | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 |
| Free Cash Flow | -$76K | -$90K | -$53K | -$56K | -$74K | -$108K | -$77K | -$50K | -$59K | -$109K | -$88K | -$160K | -$117K | -$147K | -$97K | -$88K | -$97K | -$187K | -$14K | -$13K | -$19K |
| Cash at Beginning | $298K | $388K | $441K | $497K | $571K | $679K | $756K | $806K | $864K | $973K | $1.06M | $1.22M | $1.34M | $1.48M | $1.58M | $1.67M | $1.77M | $1.96M | $3K | $1K | $734 |
| Cash at End | $222K | $298K | $388K | $441K | $497K | $571K | $679K | $756K | $806K | $864K | $973K | $1.06M | $1.22M | $1.34M | $1.48M | $1.58M | $1.67M | $1.77M | $1.96M | $3K | $1K |