| CASH FLOWS FROM OPERATING ACTIVITIES | |
|---|
| Net Income | | | -2.43M | 1.32M | |
| Depreciation Amortization | | | 610.00K | 570.00K | |
| Change In Working Capital | | | -370.00K | -1.43M | |
| Interest Paid | | | 110.00K | 110.00K | |
| Taxes Paid | | | 10.00K | N/A | |
| Other non cash items | | | 930.00K | 800.00K | |
| OPERATING CASH FLOW | | | -1.27M | 1.27M | |
| |
| CASH FLOWS FROM INVESTING ACTIVITIES | |
|---|
| Capital Expenditure | | | -910.00K | -770.00K | |
| Other Investing Activity | | | -310.00K | N/A | |
| INVESTING CASH FLOW | | | -1.22M | -770.00K | |
| |
| CASH FLOWS FROM FINANCING ACTIVITIES | |
|---|
| Debt Issued/Reduced | | | -5.84M | 1.23M | |
| Stock Issued/Repurchased | | | 5.16M | 750.00K | |
| Other Financing Activity | | | 3.58M | 270.00K | |
| FINANCING CASH FLOW | | | 2.90M | 2.26M | |
| |
| Exchange Rate Effect | | | 20.00K | 0.00 | |
| CHANGE IN CASH | | | 430.00K | 2.76M | |
| |
| FREE CASH FLOW | |
|---|
| Operating Cash Flow | | | -1.27M | 1.27M | |
| Capital Expenditure | | | -910.00K | -770.00K | |
| FREE CASH FLOW | | | -2.18M | 500.00K | |