| CASH FLOWS FROM OPERATING ACTIVITIES | |
|---|
| Net Income | | | -1.53M | -2.82M | -5.02M | -8.97M | -4.72M | |
| Depreciation Amortization | | | N/A | N/A | 4.32M | 3.47M | 3.70M | |
| Income Taxes - Deferred | | | N/A | 1.70M | 314.00K | 3.95M | 0.00 | |
| Change In Working Capital | | | 2.63M | 4.78M | -1.26M | 2.29M | -405.00K | |
| Interest Paid | | | 831.00K | 739.00K | N/A | N/A | N/A | |
| Other non cash items | | | N/A | -67.00K | 0.00 | -467.00K | 344.00K | |
| OPERATING CASH FLOW | | | 2.50M | 3.60M | -1.65M | 271.00K | -1.08M | |
| |
| CASH FLOWS FROM INVESTING ACTIVITIES | |
|---|
| Capital Expenditure | | | N/A | N/A | N/A | N/A | N/A | |
| Other Investing Activity | | | -2.33M | -2.90M | -1.48M | -3.09M | -2.70M | |
| INVESTING CASH FLOW | | | -2.33M | -2.90M | -1.48M | -3.09M | -2.70M | |
| |
| CASH FLOWS FROM FINANCING ACTIVITIES | |
|---|
| Debt Issued/Reduced | | | 1.51M | 617.00K | 3.45M | -2.79M | 6.24M | |
| Stock Issued/Repurchased | | | 13.00K | 11.00K | 36.00K | 5.86M | N/A | |
| Other Financing Activity | | | -842.00K | -740.00K | N/A | N/A | N/A | |
| FINANCING CASH FLOW | | | 678.00K | -112.00K | 3.48M | 3.08M | 6.24M | |
| |
| Exchange Rate Effect | | | -2.00K | -2.00K | 1.00K | N/A | 1.00K | |
| CHANGE IN CASH | | | 846.00K | 590.00K | 362.00K | 252.00K | 2.46M | |
| |
| FREE CASH FLOW | |
|---|
| Operating Cash Flow | | | 2.50M | 3.60M | -1.65M | 271.00K | -1.08M | |
| Capital Expenditure | | | N/A | N/A | N/A | N/A | N/A | |
| FREE CASH FLOW | | | 2.50M | 3.60M | -1.65M | 271.00K | -1.08M | |