| CASH FLOWS FROM OPERATING ACTIVITIES | |
|---|
| Net Income | | | 3.62M | 3.77M | 5.00M | 5.20M | |
| Depreciation Amortization | | | 459.00K | 199.00K | 215.00K | 300.00 | |
| Change In Working Capital | | | -8.53M | -4.18M | 5.58M | -1.64M | |
| Interest Paid | | | 116.00K | 9.00K | 31.00K | N/A | |
| Taxes Paid | | | 33.00K | 198.00K | 124.00K | N/A | |
| Other non cash items | | | -65.00K | 139.00K | 43.00K | 25.20K | |
| OPERATING CASH FLOW | | | -4.52M | 144.00K | 11.08M | 3.59M | |
| |
| CASH FLOWS FROM INVESTING ACTIVITIES | |
|---|
| Capital Expenditure | | | -72.00K | -57.00K | -9.00K | -4.90K | |
| Other Investing Activity | | | -815.00K | 106.00K | 6.00K | N/A | |
| INVESTING CASH FLOW | | | -887.00K | 49.00K | -3.00K | -4.90K | |
| |
| CASH FLOWS FROM FINANCING ACTIVITIES | |
|---|
| Debt Issued/Reduced | | | -366.00K | 410.00K | -557.00K | -3.67M | |
| Stock Issued/Repurchased | | | 7.19M | 49.90K | 0.00 | N/A | |
| Other Financing Activity | | | -113.00K | -3.16M | -6.33M | -1.30M | |
| FINANCING CASH FLOW | | | 6.71M | -2.75M | -6.89M | -4.97M | |
| |
| Exchange Rate Effect | | | 18.00K | -106.00K | -38.00K | N/A | |
| CHANGE IN CASH | | | 1.32M | -2.66M | 4.15M | -1.39M | |
| |
| FREE CASH FLOW | |
|---|
| Operating Cash Flow | | | -4.52M | 144.00K | 11.08M | 3.59M | |
| Capital Expenditure | | | -72.00K | -57.00K | -9.00K | -4.90K | |
| FREE CASH FLOW | | | -4.59M | 87.00K | 11.07M | 3.59M | |