| CASH FLOWS FROM OPERATING ACTIVITIES | |
|---|
| Net Income | | | -5.73M | 2.33M | 2.79M | 1.80M | |
| Depreciation Amortization | | | 150.50K | 105.70K | 79.70K | 59.70K | |
| Income Taxes - Deferred | | | -80.20K | -200.00 | -800.00 | -1.00K | |
| Change In Working Capital | | | -3.14M | -367.20K | -2.12M | -2.02M | |
| Interest Paid | | | 508.80K | 286.10K | 180.00K | 74.60K | |
| Taxes Paid | | | 231.20K | 402.00K | 543.70K | -7.60K | |
| Other non cash items | | | 828.40K | 392.20K | 49.80K | 5.60K | |
| OPERATING CASH FLOW | | | -7.97M | 2.46M | 795.30K | -151.60K | |
| |
| CASH FLOWS FROM INVESTING ACTIVITIES | |
|---|
| Capital Expenditure | | | 0.00 | -1.15M | -15.40K | N/A | |
| Other Investing Activity | | | 10.30K | N/A | 51.30K | 56.40K | |
| INVESTING CASH FLOW | | | 10.30K | -1.15M | 35.90K | 56.40K | |
| |
| CASH FLOWS FROM FINANCING ACTIVITIES | |
|---|
| Debt Issued/Reduced | | | -401.40K | 1.41M | 2.18M | 1.27M | |
| Stock Issued/Repurchased | | | 9.49M | N/A | N/A | N/A | |
| Other Financing Activity | | | -1.96M | -1.96M | -2.91M | -1.27M | |
| FINANCING CASH FLOW | | | 7.13M | -553.40K | -725.10K | -1.60K | |
| |
| CHANGE IN CASH | | | -830.60K | 756.60K | 106.20K | -96.80K | |
| |
| FREE CASH FLOW | |
|---|
| Operating Cash Flow | | | -7.97M | 2.46M | 795.30K | -151.60K | |
| Capital Expenditure | | | 0.00 | -1.15M | -15.40K | N/A | |
| FREE CASH FLOW | | | -7.97M | 1.31M | 780.00K | -151.60K | |