| CASH FLOWS FROM OPERATING ACTIVITIES | |
|---|
| Net Income | | | -8.65M | -1.31M | 1.99M | 71.40K | |
| Depreciation Amortization | | | 277.90K | 288.80K | 227.30K | 169.60K | |
| Income Taxes - Deferred | | | 161.00K | N/A | N/A | N/A | |
| Change In Working Capital | | | -3.12M | 11.90K | -902.20K | 1.14M | |
| Interest Paid | | | 34.90K | 36.60K | 17.30K | 20.60K | |
| Taxes Paid | | | 8.30K | N/A | N/A | N/A | |
| Other non cash items | | | 1.41M | -500.00 | -7.40K | -214.80K | |
| OPERATING CASH FLOW | | | -9.92M | -1.01M | 1.31M | 1.17M | |
| |
| CASH FLOWS FROM INVESTING ACTIVITIES | |
|---|
| Capital Expenditure | | | -434.50K | -62.20K | -500.80K | -566.40K | |
| Other Investing Activity | | | -1.00M | N/A | N/A | 600.00 | |
| INVESTING CASH FLOW | | | -1.43M | -62.20K | -500.80K | -565.80K | |
| |
| CASH FLOWS FROM FINANCING ACTIVITIES | |
|---|
| Debt Issued/Reduced | | | -245.60K | 285.80K | -145.40K | -141.90K | |
| Stock Issued/Repurchased | | | 18.69M | N/A | N/A | N/A | |
| Other Financing Activity | | | 400.00 | -189.30K | -313.90K | -93.20K | |
| FINANCING CASH FLOW | | | 18.45M | 96.50K | -459.30K | -235.10K | |
| |
| Exchange Rate Effect | | | 0.00 | 40.20K | 14.30K | -800.00 | |
| CHANGE IN CASH | | | 7.10M | -933.00K | 359.70K | 367.50K | |
| |
| FREE CASH FLOW | |
|---|
| Operating Cash Flow | | | -9.92M | -1.01M | 1.31M | 1.17M | |
| Capital Expenditure | | | -434.50K | -62.20K | -500.80K | -566.40K | |
| FREE CASH FLOW | | | -10.35M | -1.07M | 804.70K | 602.80K | |