| CASH FLOWS FROM OPERATING ACTIVITIES | |
|---|
| Net Income | | | 1.29M | 969.80K | 244.60K | 304.10K | |
| Depreciation Amortization | | | 10.60K | 8.40K | 2.20K | 400.00 | |
| Change In Working Capital | | | -2.05M | -1.85M | -918.10K | 2.33M | |
| Interest Paid | | | 37.30K | 19.80K | 200.00 | 8.20K | |
| Taxes Paid | | | 27.60K | 0.00 | 7.40K | 1.80K | |
| Other non cash items | | | N/A | N/A | N/A | 10.10K | |
| OPERATING CASH FLOW | | | -747.60K | -872.10K | -671.30K | 2.65M | |
| |
| CASH FLOWS FROM INVESTING ACTIVITIES | |
|---|
| Capital Expenditure | | | -55.40K | -45.50K | -8.70K | -3.30K | |
| Other Investing Activity | | | -3.07M | N/A | N/A | N/A | |
| INVESTING CASH FLOW | | | -3.13M | -45.50K | -8.70K | -3.30K | |
| |
| CASH FLOWS FROM FINANCING ACTIVITIES | |
|---|
| Debt Issued/Reduced | | | 348.10K | 387.90K | -533.50K | -1.34M | |
| Stock Issued/Repurchased | | | 8.98M | 1.99M | 163.90K | N/A | |
| Other Financing Activity | | | 0.00 | -579.60K | 1.30M | -1.27M | |
| FINANCING CASH FLOW | | | 9.32M | 1.80M | 933.20K | -2.61M | |
| |
| Exchange Rate Effect | | | 5.60K | 24.80K | -15.60K | 2.80K | |
| CHANGE IN CASH | | | 5.45M | 909.80K | 237.60K | 35.50K | |
| |
| FREE CASH FLOW | |
|---|
| Operating Cash Flow | | | -747.60K | -872.10K | -671.30K | 2.65M | |
| Capital Expenditure | | | -55.40K | -45.50K | -8.70K | -3.30K | |
| FREE CASH FLOW | | | -803.00K | -917.60K | -680.00K | 2.65M | |