| 2025 (2025-6-30) | 2024 (2024-6-30) | 2023 (2023-6-30) | 2022 (2022-6-30) | 2021 (2021-6-30) | ||||
|---|---|---|---|---|---|---|---|---|
| CASH FLOWS FROM OPERATING ACTIVITIES | ||||||||
| Net Income | 1.19M | -2.27M | 1.75M | 2.57M | 2.63M | |||
| Depreciation Amortization | 206.80K | 258.60K | 200.00K | 150.00K | 190.00K | |||
| Income Taxes - Deferred | 134.60K | -134.80K | 20.00K | 10.00K | -30.00K | |||
| Change In Working Capital | 806.40K | 2.05M | -7.05M | -2.94M | -380.00K | |||
| Interest Paid | 397.10K | 696.90K | 570.00K | 360.00K | 570.00K | |||
| Taxes Paid | 100.10K | 154.60K | 190.00K | 150.00K | 270.00K | |||
| Other non cash items | 404.00K | 2.18M | 1.33M | 350.00K | 1.71M | |||
| OPERATING CASH FLOW | 2.75M | 2.08M | -3.75M | 140.00K | 4.13M | |||
| CASH FLOWS FROM INVESTING ACTIVITIES | ||||||||
| Capital Expenditure | -79.70K | -157.70K | -150.00K | -30.00K | -40.00K | |||
| Other Investing Activity | 0.00 | 2.30K | 0.00 | 900.00K | 1.52M | |||
| INVESTING CASH FLOW | -79.70K | -155.50K | -140.00K | 860.00K | 1.48M | |||
| CASH FLOWS FROM FINANCING ACTIVITIES | ||||||||
| Debt Issued/Reduced | 2.80M | -3.52M | 4.32M | -3.26M | 1.85M | |||
| Stock Issued/Repurchased | 111.90K | 1.27M | 4.43M | N/A | N/A | |||
| Other Financing Activity | N/A | N/A | 0.00 | -230.00K | -260.00K | |||
| FINANCING CASH FLOW | 2.91M | -2.25M | 8.75M | -3.50M | 1.59M | |||
| Exchange Rate Effect | -2.69M | -609.20K | -1.39M | -1.36M | -3.09M | |||
| CHANGE IN CASH | 2.89M | -928.40K | 3.47M | -3.86M | 4.11M | |||
| FREE CASH FLOW | ||||||||
| Operating Cash Flow | 2.75M | 2.08M | -3.75M | 140.00K | 4.13M | |||
| Capital Expenditure | -79.70K | -157.70K | -150.00K | -30.00K | -40.00K | |||
| FREE CASH FLOW | 2.67M | 1.92M | -3.90M | 110.00K | 4.09M | |||
All data in USD