| CASH FLOWS FROM OPERATING ACTIVITIES | |
|---|
| Net Income | | | -1.31M | 936.60K | 168.10K | |
| Depreciation Amortization | | | 1.04M | 598.80K | 636.40K | |
| Change In Working Capital | | | -771.00K | -2.70M | -152.80K | |
| Taxes Paid | | | 0.00 | 380.60K | 130.80K | |
| Other non cash items | | | -633.00K | 433.50K | 453.10K | |
| OPERATING CASH FLOW | | | -1.67M | -735.00K | 1.10M | |
| |
| CASH FLOWS FROM INVESTING ACTIVITIES | |
|---|
| Capital Expenditure | | | -2.33M | -1.01M | -277.30K | |
| Other Investing Activity | | | -308.50K | -114.40K | -300.80K | |
| INVESTING CASH FLOW | | | -2.63M | -1.13M | -578.10K | |
| |
| CASH FLOWS FROM FINANCING ACTIVITIES | |
|---|
| Debt Issued/Reduced | | | 2.70M | -1.01M | -425.20K | |
| Stock Issued/Repurchased | | | 0.00 | 3.20M | N/A | |
| Other Financing Activity | | | 1.28M | N/A | N/A | |
| FINANCING CASH FLOW | | | 3.98M | 2.19M | -425.20K | |
| |
| CHANGE IN CASH | | | -324.30K | 326.20K | 101.40K | |
| |
| FREE CASH FLOW | |
|---|
| Operating Cash Flow | | | -1.67M | -735.00K | 1.10M | |
| Capital Expenditure | | | -2.33M | -1.01M | -277.30K | |
| FREE CASH FLOW | | | -3.99M | -1.75M | 827.40K | |