| CASH FLOWS FROM OPERATING ACTIVITIES | |
|---|
| Net Income | | | -1.03M | 2.39M | 617.70K | |
| Depreciation Amortization | | | 229.60K | 67.00K | 65.50K | |
| Income Taxes - Deferred | | | -186.60K | 478.00K | 0.00 | |
| Change In Working Capital | | | 437.80K | -4.43M | -1.40M | |
| Interest Paid | | | 80.20K | 74.00K | 42.90K | |
| Taxes Paid | | | 20.60K | 15.80K | 8.50K | |
| Other non cash items | | | 19.00K | 129.70K | 117.90K | |
| OPERATING CASH FLOW | | | -531.30K | -1.37M | -597.50K | |
| |
| CASH FLOWS FROM INVESTING ACTIVITIES | |
|---|
| Capital Expenditure | | | 0.00 | -4.90K | -7.80K | |
| Other Investing Activity | | | -2.62M | 1.00M | 702.00K | |
| INVESTING CASH FLOW | | | -2.62M | 995.10K | 694.30K | |
| |
| CASH FLOWS FROM FINANCING ACTIVITIES | |
|---|
| Debt Issued/Reduced | | | -491.10K | 551.90K | -146.60K | |
| Stock Issued/Repurchased | | | 5.62M | N/A | N/A | |
| Other Financing Activity | | | 450.40K | 171.80K | -62.80K | |
| FINANCING CASH FLOW | | | 5.58M | 723.70K | -209.40K | |
| |
| Exchange Rate Effect | | | 250.70K | N/A | N/A | |
| CHANGE IN CASH | | | 2.68M | 349.40K | -112.70K | |
| |
| FREE CASH FLOW | |
|---|
| Operating Cash Flow | | | -531.30K | -1.37M | -597.50K | |
| Capital Expenditure | | | 0.00 | -4.90K | -7.80K | |
| FREE CASH FLOW | | | -531.30K | -1.37M | -605.30K | |