| CASH FLOWS FROM OPERATING ACTIVITIES | |
|---|
| Net Income | | | 286.10K | 917.70K | -205.20K | |
| Depreciation Amortization | | | 343.00K | 141.90K | 3.40K | |
| Income Taxes - Deferred | | | -56.30K | 103.90K | 0.00 | |
| Change In Working Capital | | | -527.00K | -1.12M | 22.30K | |
| Other non cash items | | | 158.50K | 19.00K | 89.00K | |
| OPERATING CASH FLOW | | | 204.40K | 62.40K | -90.60K | |
| |
| CASH FLOWS FROM INVESTING ACTIVITIES | |
|---|
| Capital Expenditure | | | -1.10M | -3.00K | -17.30K | |
| INVESTING CASH FLOW | | | -1.10M | -3.00K | -17.30K | |
| |
| CASH FLOWS FROM FINANCING ACTIVITIES | |
|---|
| Debt Issued/Reduced | | | 216.30K | 38.90K | 93.80K | |
| Stock Issued/Repurchased | | | 1.80M | N/A | N/A | |
| Other Financing Activity | | | -531.40K | N/A | N/A | |
| FINANCING CASH FLOW | | | 1.48M | 38.90K | 93.80K | |
| |
| Exchange Rate Effect | | | -26.20K | 11.60K | 20.20K | |
| CHANGE IN CASH | | | 564.40K | 109.90K | 6.10K | |
| |
| FREE CASH FLOW | |
|---|
| Operating Cash Flow | | | 204.40K | 62.40K | -90.60K | |
| Capital Expenditure | | | -1.10M | -3.00K | -17.30K | |
| FREE CASH FLOW | | | -894.20K | 59.30K | -107.90K | |