| CASH FLOWS FROM OPERATING ACTIVITIES | |
|---|
| Net Income | | | -2.72M | -980.00K | 806.00K | |
| Depreciation Amortization | | | 284.00K | 463.00K | 448.00K | |
| Change In Working Capital | | | -1.18M | 536.00K | 83.00K | |
| Interest Paid | | | 34.00K | 41.00K | 47.00K | |
| Taxes Paid | | | 0.00 | -308.00K | 531.00K | |
| Other non cash items | | | 246.00K | 978.00K | 320.00K | |
| OPERATING CASH FLOW | | | -3.37M | 1.00M | 1.66M | |
| |
| CASH FLOWS FROM INVESTING ACTIVITIES | |
|---|
| Capital Expenditure | | | -32.00K | -81.00K | -46.00K | |
| Other Investing Activity | | | 28.00K | 43.00K | N/A | |
| INVESTING CASH FLOW | | | -4.00K | -38.00K | -46.00K | |
| |
| CASH FLOWS FROM FINANCING ACTIVITIES | |
|---|
| Debt Issued/Reduced | | | -399.00K | -415.00K | -383.00K | |
| Stock Issued/Repurchased | | | 6.13M | N/A | N/A | |
| Other Financing Activity | | | N/A | -666.00K | -1.59M | |
| FINANCING CASH FLOW | | | 5.73M | -1.08M | -1.97M | |
| |
| Exchange Rate Effect | | | 180.00K | -148.00K | 28.00K | |
| CHANGE IN CASH | | | 2.54M | -267.00K | -330.00K | |
| |
| FREE CASH FLOW | |
|---|
| Operating Cash Flow | | | -3.37M | 1.00M | 1.66M | |
| Capital Expenditure | | | -32.00K | -81.00K | -46.00K | |
| FREE CASH FLOW | | | -3.40M | 919.00K | 1.61M | |