| 2025 (2025-6-30) | 2024 (2024-6-30) | 2023 (2023-6-30) | 2022 (2022-6-30) | 2021 (2021-6-30) | ||||
|---|---|---|---|---|---|---|---|---|
| CASH FLOWS FROM OPERATING ACTIVITIES | ||||||||
| Net Income | -6.43M | -1.85M | 170.00K | 4.59M | 7.02M | |||
| Depreciation Amortization | 1.88M | 1.25M | 1.22M | 910.00K | 680.00K | |||
| Income Taxes - Deferred | N/A | N/A | 260.00K | 250.00K | -410.00K | |||
| Change In Working Capital | -3.71M | 4.05M | 2.61M | -11.37M | -16.91M | |||
| Interest Paid | 480.00K | 410.00K | 370.00K | 340.00K | 150.00K | |||
| Taxes Paid | 380.00K | 860.00K | 1.62M | 680.00K | 1.75M | |||
| Other non cash items | 5.24M | 6.19M | 5.45M | 8.82M | 7.02M | |||
| OPERATING CASH FLOW | -2.54M | 8.93M | 9.71M | 3.20M | -2.61M | |||
| CASH FLOWS FROM INVESTING ACTIVITIES | ||||||||
| Capital Expenditure | -1.27M | -2.12M | -520.00K | -20.76M | -1.08M | |||
| Other Investing Activity | -490.00K | -10.00M | 210.00K | 4.47M | -4.54M | |||
| INVESTING CASH FLOW | -1.75M | -12.00M | -310.00K | -16.29M | -5.62M | |||
| CASH FLOWS FROM FINANCING ACTIVITIES | ||||||||
| Debt Issued/Reduced | 6.70M | 13.00M | -2.94M | 7.47M | 5.03M | |||
| Stock Issued/Repurchased | N/A | N/A | 0.00 | 0.00 | 14.80M | |||
| Dividend Paid | -3.64M | -2.55M | -1.18M | N/A | N/A | |||
| Other Financing Activity | -160.00K | N/A | -210.00K | 0.00 | -490.00K | |||
| FINANCING CASH FLOW | 2.90M | 10.00M | -4.32M | 7.47M | 19.34M | |||
| Exchange Rate Effect | 430.00K | -30.00K | -1.18M | -730.00K | 980.00K | |||
| CHANGE IN CASH | -960.00K | 6.90M | 3.90M | -6.35M | 12.09M | |||
| FREE CASH FLOW | ||||||||
| Operating Cash Flow | -2.54M | 8.93M | 9.71M | 3.20M | -2.61M | |||
| Capital Expenditure | -1.27M | -2.12M | -520.00K | -20.76M | -1.08M | |||
| FREE CASH FLOW | -3.81M | 6.81M | 9.19M | -17.56M | -3.69M | |||
All data in USD