| CASH FLOWS FROM OPERATING ACTIVITIES | |
|---|
| Net Income | | | -3.43M | -1.49M | -1.61M | |
| Depreciation Amortization | | | 728.00K | 620.00K | 320.00K | |
| Change In Working Capital | | | -1.02M | 910.00K | 110.00K | |
| Other non cash items | | | 891.00K | -280.00K | 10.00K | |
| OPERATING CASH FLOW | | | -2.83M | -250.00K | -1.16M | |
| |
| CASH FLOWS FROM INVESTING ACTIVITIES | |
|---|
| Capital Expenditure | | | -264.00K | -70.00K | -410.00K | |
| Other Investing Activity | | | -182.00K | 200.00K | 0.00 | |
| INVESTING CASH FLOW | | | -446.00K | 130.00K | -410.00K | |
| |
| CASH FLOWS FROM FINANCING ACTIVITIES | |
|---|
| Debt Issued/Reduced | | | -1.69M | 1.39M | 1.66M | |
| Dividend Paid | | | 0.00 | N/A | N/A | |
| Other Financing Activity | | | 5.18M | -1.16M | 0.00 | |
| FINANCING CASH FLOW | | | 3.49M | 230.00K | 1.66M | |
| |
| CHANGE IN CASH | | | 215.00K | 110.00K | 90.00K | |
| |
| FREE CASH FLOW | |
|---|
| Operating Cash Flow | | | -2.83M | -250.00K | -1.16M | |
| Capital Expenditure | | | -264.00K | -70.00K | -410.00K | |
| FREE CASH FLOW | | | -3.09M | -320.00K | -1.57M | |