| CASH FLOWS FROM OPERATING ACTIVITIES | |
|---|
| Net Income | | | -660.60K | -241.20K | 84.00K | 192.50K | |
| Depreciation Amortization | | | 72.40K | 63.10K | 54.10K | 66.00K | |
| Income Taxes - Deferred | | | 21.80K | -19.30K | -2.10K | -300.00 | |
| Change In Working Capital | | | -230.50K | 112.20K | -267.70K | -186.30K | |
| Interest Paid | | | 9.20K | N/A | N/A | N/A | |
| Taxes Paid | | | 0.00 | 0.00 | 0.00 | 39.00K | |
| Other non cash items | | | 21.80K | 21.50K | 15.50K | 8.90K | |
| OPERATING CASH FLOW | | | -775.00K | -63.60K | -116.20K | 80.80K | |
| |
| CASH FLOWS FROM INVESTING ACTIVITIES | |
|---|
| Capital Expenditure | | | -900.00 | N/A | N/A | N/A | |
| Other Investing Activity | | | N/A | 0.00 | 0.00 | 0.00 | |
| INVESTING CASH FLOW | | | -900.00 | 0.00 | 0.00 | 0.00 | |
| |
| CASH FLOWS FROM FINANCING ACTIVITIES | |
|---|
| Debt Issued/Reduced | | | 251.50K | N/A | N/A | N/A | |
| Stock Issued/Repurchased | | | 7.80M | N/A | N/A | N/A | |
| Dividend Paid | | | N/A | 0.00 | -398.40K | 0.00 | |
| Other Financing Activity | | | -1.33M | 220.60K | 476.60K | -72.80K | |
| FINANCING CASH FLOW | | | 6.71M | 220.60K | 78.10K | -72.80K | |
| |
| Exchange Rate Effect | | | -4.00K | -1.80K | -26.50K | 3.00K | |
| CHANGE IN CASH | | | 5.93M | 155.20K | -64.50K | 11.00K | |
| |
| FREE CASH FLOW | |
|---|
| Operating Cash Flow | | | -775.00K | -63.60K | -116.20K | 80.80K | |
| Capital Expenditure | | | -900.00 | N/A | N/A | N/A | |
| FREE CASH FLOW | | | -775.90K | -63.60K | -116.20K | 80.80K | |