| CASH FLOWS FROM OPERATING ACTIVITIES | |
|---|
| Net Income | | | -2.12M | 330.00K | 900.00K | |
| Depreciation Amortization | | | 1.88M | 100.00K | 210.00K | |
| Income Taxes - Deferred | | | 10.00K | 0.00 | 10.00K | |
| Change In Working Capital | | | -40.00K | -310.00K | -1.30M | |
| Interest Paid | | | 20.00K | N/A | N/A | |
| Other non cash items | | | 120.00K | 50.00K | -40.00K | |
| OPERATING CASH FLOW | | | -140.00K | 170.00K | -210.00K | |
| |
| CASH FLOWS FROM INVESTING ACTIVITIES | |
|---|
| Capital Expenditure | | | -150.00K | -510.00K | -540.00K | |
| Other Investing Activity | | | 260.00K | 20.00K | 30.00K | |
| INVESTING CASH FLOW | | | 110.00K | -490.00K | -510.00K | |
| |
| CASH FLOWS FROM FINANCING ACTIVITIES | |
|---|
| Debt Issued/Reduced | | | 350.00K | -70.00K | 800.00K | |
| Other Financing Activity | | | -30.00K | N/A | 0.00 | |
| FINANCING CASH FLOW | | | 320.00K | -70.00K | 800.00K | |
| |
| CHANGE IN CASH | | | 290.00K | -390.00K | 80.00K | |
| |
| FREE CASH FLOW | |
|---|
| Operating Cash Flow | | | -140.00K | 170.00K | -210.00K | |
| Capital Expenditure | | | -150.00K | -510.00K | -540.00K | |
| FREE CASH FLOW | | | -290.00K | -340.00K | -750.00K | |