| CASH FLOWS FROM OPERATING ACTIVITIES | |
|---|
| Net Income | | | -439.30K | -652.70K | 1.07M | |
| Depreciation Amortization | | | 86.90K | 83.20K | 81.60K | |
| Income Taxes - Deferred | | | 148.20K | -160.40K | 80.50K | |
| Change In Working Capital | | | -2.40M | -3.40M | 120.70K | |
| Interest Paid | | | 48.60K | 65.90K | 57.80K | |
| Taxes Paid | | | 2.10K | 150.10K | 33.30K | |
| Other non cash items | | | 968.10K | 249.00K | -180.30K | |
| OPERATING CASH FLOW | | | -1.64M | -3.88M | 1.17M | |
| |
| CASH FLOWS FROM INVESTING ACTIVITIES | |
|---|
| Capital Expenditure | | | 0.00 | -12.10K | -481.40K | |
| Other Investing Activity | | | -365.40K | 1.84M | 1.23M | |
| INVESTING CASH FLOW | | | -365.40K | 1.83M | 743.70K | |
| |
| CASH FLOWS FROM FINANCING ACTIVITIES | |
|---|
| Debt Issued/Reduced | | | -5.24M | -787.60K | 45.80K | |
| Stock Issued/Repurchased | | | 5.36M | 1.43M | N/A | |
| Other Financing Activity | | | 2.76M | -1.04M | N/A | |
| FINANCING CASH FLOW | | | 2.88M | -398.40K | 45.80K | |
| |
| Exchange Rate Effect | | | 18.10K | -123.90K | -51.10K | |
| CHANGE IN CASH | | | 893.30K | -2.58M | 1.91M | |
| |
| FREE CASH FLOW | |
|---|
| Operating Cash Flow | | | -1.64M | -3.88M | 1.17M | |
| Capital Expenditure | | | 0.00 | -12.10K | -481.40K | |
| FREE CASH FLOW | | | -1.64M | -3.90M | 687.50K | |