| CASH FLOWS FROM OPERATING ACTIVITIES | |
|---|
| Net Income | | | -824.03K | -776.13K | -780.00K | 360.00K | |
| Depreciation Amortization | | | N/A | 1.29M | 1.37M | 728.00K | |
| Income Taxes - Deferred | | | N/A | 66.00K | -274.00K | -1.98M | |
| Change In Working Capital | | | 5.13M | 721.85K | 720.00K | -360.00K | |
| Interest Paid | | | N/A | 58.00K | 187.00K | 30.00K | |
| Taxes Paid | | | N/A | 0.00 | 0.00 | 0.00 | |
| Other non cash items | | | 7.77M | -266.73K | -270.00K | -1.12M | |
| OPERATING CASH FLOW | | | -26.05M | -321.01K | -320.00K | -1.13M | |
| |
| CASH FLOWS FROM INVESTING ACTIVITIES | |
|---|
| Capital Expenditure | | | N/A | -633.00K | -56.00K | -1.45M | |
| Other Investing Activity | | | -1.81M | 70.17M | 70.17M | -80.00M | |
| INVESTING CASH FLOW | | | -2.48M | 70.17M | 70.17M | -80.00M | |
| |
| CASH FLOWS FROM FINANCING ACTIVITIES | |
|---|
| Debt Issued/Reduced | | | -520.00K | 662.00K | 660.00K | 0.00 | |
| Stock Issued/Repurchased | | | 18.71M | -70.57M | -70.57M | 81.83M | |
| Other Financing Activity | | | N/A | 0.00 | 0.00 | -460.00K | |
| FINANCING CASH FLOW | | | 31.47M | -69.91M | -69.91M | 81.37M | |
| |
| CHANGE IN CASH | | | 2.94M | -64.92K | -60.00K | 240.00K | |
| |
| FREE CASH FLOW | |
|---|
| Operating Cash Flow | | | -26.05M | -321.01K | -320.00K | -1.13M | |
| Capital Expenditure | | | N/A | -633.00K | -56.00K | -1.45M | |
| FREE CASH FLOW | | | -26.72M | -321.01K | -320.00K | -1.13M | |