| CASH FLOWS FROM OPERATING ACTIVITIES | |
|---|
| Net Income | | | -7.65M | -429.30K | N/A | N/A | N/A | |
| Depreciation Amortization | | | 5.32M | 172.40K | N/A | N/A | N/A | |
| Change In Working Capital | | | -233.00K | 209.20K | 2.03M | 1.34M | 53.90K | |
| Interest Paid | | | N/A | N/A | 500.00 | 500.00 | N/A | |
| Other non cash items | | | -1.08M | N/A | N/A | N/A | N/A | |
| OPERATING CASH FLOW | | | -3.64M | -47.70K | 2.03M | 1.34M | 53.90K | |
| |
| CASH FLOWS FROM INVESTING ACTIVITIES | |
|---|
| Capital Expenditure | | | -1.17M | -2.77M | -2.15M | -11.03M | N/A | |
| Other Investing Activity | | | N/A | N/A | -1.43M | -10.44M | -26.90M | |
| INVESTING CASH FLOW | | | -1.17M | -2.77M | -3.59M | -21.47M | -26.90M | |
| |
| CASH FLOWS FROM FINANCING ACTIVITIES | |
|---|
| Debt Issued/Reduced | | | -250.90K | -243.60K | N/A | N/A | N/A | |
| Stock Issued/Repurchased | | | 14.20K | 200.00 | N/A | N/A | N/A | |
| Other Financing Activity | | | 6.25M | 2.85M | -646.10K | 22.74M | 27.45M | |
| FINANCING CASH FLOW | | | 6.01M | 2.61M | -646.10K | 22.74M | 27.45M | |
| |
| Exchange Rate Effect | | | -20.40K | N/A | N/A | N/A | N/A | |
| CHANGE IN CASH | | | 1.18M | -215.60K | -2.20M | 2.61M | 602.90K | |
| |
| FREE CASH FLOW | |
|---|
| Operating Cash Flow | | | -3.64M | -47.70K | 2.03M | 1.34M | 53.90K | |
| Capital Expenditure | | | -1.17M | -2.77M | -2.15M | -11.03M | N/A | |
| FREE CASH FLOW | | | -4.81M | -2.82M | -118.90K | -9.68M | 53.90K | |