| CASH FLOWS FROM OPERATING ACTIVITIES | |
|---|
| Net Income | | | -1.44M | N/A | N/A | 130.80K | |
| Depreciation Amortization | | | 803.60K | 653.10K | 455.60K | 0.00 | |
| Change In Working Capital | | | -154.70K | 644.50K | 392.30K | 593.10K | |
| Taxes Paid | | | 53.90K | 10.70K | 89.00K | 89.00K | |
| Other non cash items | | | 415.30K | -510.30K | -686.20K | 91.60K | |
| OPERATING CASH FLOW | | | -373.60K | -1.16M | -298.30K | 815.60K | |
| |
| CASH FLOWS FROM INVESTING ACTIVITIES | |
|---|
| Capital Expenditure | | | -1.00M | -1.10M | -1.57M | -323.50K | |
| Other Investing Activity | | | -203.30K | -117.20K | -392.70K | -33.70K | |
| INVESTING CASH FLOW | | | -1.21M | -1.22M | -1.96M | -357.10K | |
| |
| CASH FLOWS FROM FINANCING ACTIVITIES | |
|---|
| Debt Issued/Reduced | | | -367.70K | 1.45M | 409.30K | 20.70K | |
| Stock Issued/Repurchased | | | 0.00 | 2.60K | 4.00M | 436.00K | |
| Other Financing Activity | | | N/A | N/A | N/A | 0.00 | |
| FINANCING CASH FLOW | | | -367.70K | 1.46M | 4.41M | 456.70K | |
| |
| CHANGE IN CASH | | | -1.95M | -917.50K | 2.15M | 915.20K | |
| |
| FREE CASH FLOW | |
|---|
| Operating Cash Flow | | | -373.60K | -1.16M | -298.30K | 815.60K | |
| Capital Expenditure | | | -1.00M | -1.10M | -1.57M | -323.50K | |
| FREE CASH FLOW | | | -1.38M | -2.26M | -1.87M | 492.10K | |