| 2024 (2024-12-31) | 2023 (2023-12-31) | 2022 (2022-12-31) | ||||
|---|---|---|---|---|---|---|
| CASH FLOWS FROM OPERATING ACTIVITIES | ||||||
| Net Income | -559.40K | -1.24M | -942.30K | |||
| Depreciation Amortization | 94.50K | 151.30K | 155.60K | |||
| Change In Working Capital | -208.30K | 176.60K | -453.70K | |||
| Interest Paid | 224.40K | 158.60K | 133.10K | |||
| Other non cash items | 675.10K | 1.16M | 550.60K | |||
| OPERATING CASH FLOW | 2.00K | 248.20K | -689.90K | |||
| CASH FLOWS FROM INVESTING ACTIVITIES | ||||||
| Capital Expenditure | -1.90K | -3.50K | -1.00K | |||
| INVESTING CASH FLOW | -1.90K | -3.50K | -1.00K | |||
| CASH FLOWS FROM FINANCING ACTIVITIES | ||||||
| Debt Issued/Reduced | 255.20K | 281.20K | -144.70K | |||
| Stock Issued/Repurchased | 0.00 | 115.10K | 1.16M | |||
| Other Financing Activity | -418.10K | -469.30K | -465.30K | |||
| FINANCING CASH FLOW | -162.90K | -73.10K | 552.90K | |||
| CHANGE IN CASH | -162.80K | 171.60K | -137.90K | |||
| FREE CASH FLOW | ||||||
| Operating Cash Flow | 2.00K | 248.20K | -689.90K | |||
| Capital Expenditure | -1.90K | -3.50K | -1.00K | |||
| FREE CASH FLOW | 100.00 | 244.70K | -690.90K | |||
All data in USD