CASH FLOWS FROM OPERATING ACTIVITIES | |
---|
Net Income | | | -1.11M | -2.28M | -1.53M | |
Depreciation Amortization | | | 136.00K | 310.40K | 119.10K | |
Income Taxes - Deferred | | | N/A | 176.90K | -88.90K | |
Change In Working Capital | | | -772.20K | 809.70K | 454.90K | |
Interest Paid | | | 553.30K | 382.00K | 315.20K | |
Other non cash items | | | 311.80K | 357.90K | 359.20K | |
OPERATING CASH FLOW | | | -1.43M | -629.60K | -682.80K | |
|
CASH FLOWS FROM INVESTING ACTIVITIES | |
---|
Capital Expenditure | | | -31.90K | -1.20K | -590.30K | |
Other Investing Activity | | | 166.40K | N/A | -144.00K | |
INVESTING CASH FLOW | | | 134.50K | -1.20K | -734.30K | |
|
CASH FLOWS FROM FINANCING ACTIVITIES | |
---|
Debt Issued/Reduced | | | 699.00K | -281.00K | 684.50K | |
Stock Issued/Repurchased | | | 237.30K | N/A | N/A | |
Other Financing Activity | | | 402.40K | 1.12M | -220.20K | |
FINANCING CASH FLOW | | | 1.34M | 835.70K | 464.30K | |
|
CHANGE IN CASH | | | 39.80K | 204.90K | -952.90K | |
|
FREE CASH FLOW | |
---|
Operating Cash Flow | | | -1.43M | -629.60K | -682.80K | |
Capital Expenditure | | | -31.90K | -1.20K | -590.30K | |
FREE CASH FLOW | | | -1.47M | -630.80K | -1.27M | |