| CASH FLOWS FROM OPERATING ACTIVITIES | |
|---|
| Net Income | | | -230.90K | 13.90K | 38.60K | 145.90K | |
| Depreciation Amortization | | | 332.00K | 87.00K | 180.80K | 161.90K | |
| Change In Working Capital | | | 698.80K | -179.40K | -174.10K | -141.00K | |
| Taxes Paid | | | N/A | 80.70K | N/A | N/A | |
| Other non cash items | | | -119.80K | 399.00K | 257.20K | 112.50K | |
| OPERATING CASH FLOW | | | 680.20K | 320.60K | 302.50K | 279.20K | |
| |
| CASH FLOWS FROM INVESTING ACTIVITIES | |
|---|
| Capital Expenditure | | | -741.20K | -857.30K | -85.40K | -89.90K | |
| Other Investing Activity | | | N/A | -1.39M | 5.00K | 0.00 | |
| INVESTING CASH FLOW | | | -2.13M | -2.25M | -80.40K | -89.90K | |
| |
| CASH FLOWS FROM FINANCING ACTIVITIES | |
|---|
| Debt Issued/Reduced | | | 760.20K | 880.00K | 169.60K | -209.70K | |
| Stock Issued/Repurchased | | | N/A | 3.01M | N/A | N/A | |
| Other Financing Activity | | | N/A | N/A | -164.70K | 0.00 | |
| FINANCING CASH FLOW | | | 3.64M | 3.89M | 4.90K | -209.70K | |
| |
| CHANGE IN CASH | | | 2.19M | 1.96M | 227.00K | -20.40K | |
| |
| FREE CASH FLOW | |
|---|
| Operating Cash Flow | | | 680.20K | 320.60K | 302.50K | 279.20K | |
| Capital Expenditure | | | -741.20K | -857.30K | -85.40K | -89.90K | |
| FREE CASH FLOW | | | -61.10K | -536.80K | 217.10K | 189.30K | |