| 2025 (2025-9-30) | 2024 (2024-9-30) | 2023 (2023-9-30) | 2022 (2022-9-30) | 2021 (2021-9-30) | ||||
|---|---|---|---|---|---|---|---|---|
| CASH FLOWS FROM OPERATING ACTIVITIES | ||||||||
| Net Income | -91.00K | -326.00K | 5.20M | 1.89M | 699.00K | |||
| Depreciation Amortization | 244.00K | 298.00K | 358.00K | 359.00K | 388.00K | |||
| Income Taxes - Deferred | -1.82M | -387.00K | -2.35M | 0.00 | 1.15M | |||
| Change In Working Capital | 1.68M | 1.87M | -1.76M | 1.71M | -263.00K | |||
| Interest Paid | 137.00K | 206.00K | 313.00K | 184.00K | 189.00K | |||
| Taxes Paid | 446.00K | 1.60M | 246.00K | -233.00K | 114.00K | |||
| Other non cash items | 2.26M | 2.76M | 2.46M | -1.28M | -70.00K | |||
| OPERATING CASH FLOW | 2.27M | 4.21M | 3.91M | 2.67M | 1.90M | |||
| CASH FLOWS FROM INVESTING ACTIVITIES | ||||||||
| Capital Expenditure | -374.00K | -206.00K | -277.00K | -234.00K | -98.00K | |||
| Other Investing Activity | -54.00K | -50.00K | -64.00K | 254.00K | -68.00K | |||
| INVESTING CASH FLOW | -428.00K | -256.00K | -341.00K | 20.00K | -166.00K | |||
| CASH FLOWS FROM FINANCING ACTIVITIES | ||||||||
| Debt Issued/Reduced | -3.27M | 2.23M | -2.02M | 1.40M | -1.24M | |||
| Stock Issued/Repurchased | -583.00K | 170.00K | 274.00K | 65.00K | 283.00K | |||
| Dividend Paid | -1.19M | -1.02M | -656.00K | -137.00K | 0.00 | |||
| FINANCING CASH FLOW | -5.04M | 1.38M | -2.40M | 1.33M | -954.00K | |||
| Exchange Rate Effect | 29.00K | 32.00K | 70.00K | -48.00K | -40.00K | |||
| CHANGE IN CASH | -3.17M | 5.37M | 1.24M | 3.98M | 743.00K | |||
| FREE CASH FLOW | ||||||||
| Operating Cash Flow | 2.27M | 4.21M | 3.91M | 2.67M | 1.90M | |||
| Capital Expenditure | -374.00K | -206.00K | -277.00K | -234.00K | -98.00K | |||
| FREE CASH FLOW | 1.89M | 4.01M | 3.63M | 2.44M | 1.80M | |||
All data in USD