| CASH FLOWS FROM OPERATING ACTIVITIES | |
|---|
| Net Income | | | 2.83M | 2.44M | 3.46M | 1.91M | |
| Depreciation Amortization | | | 336.10K | 333.60K | 325.80K | 181.20K | |
| Income Taxes - Deferred | | | -259.60K | -342.90K | -146.00K | 41.80K | |
| Change In Working Capital | | | -5.65M | -5.18M | -5.30M | -1.75M | |
| Interest Paid | | | N/A | 120.60K | 52.70K | 3.20K | |
| Taxes Paid | | | N/A | 3.10K | -900.00 | 2.30K | |
| Other non cash items | | | 418.80K | 12.80K | 131.60K | -1.01M | |
| OPERATING CASH FLOW | | | -2.32M | -5.47M | -3.06M | -1.27M | |
| |
| CASH FLOWS FROM INVESTING ACTIVITIES | |
|---|
| Capital Expenditure | | | -3.10K | -17.40K | -2.60M | -77.50K | |
| Other Investing Activity | | | -412.30K | -255.80K | -359.80K | 0.00 | |
| INVESTING CASH FLOW | | | -415.40K | -546.40K | -5.91M | -154.90K | |
| |
| CASH FLOWS FROM FINANCING ACTIVITIES | |
|---|
| Debt Issued/Reduced | | | 2.48M | 3.02M | 1.30M | 227.70K | |
| Stock Issued/Repurchased | | | N/A | 50.00K | 3.66M | 522.00K | |
| FINANCING CASH FLOW | | | 2.53M | 6.15M | 9.92M | 1.50M | |
| |
| Exchange Rate Effect | | | -14.90K | -800.00 | 88.20K | -8.90K | |
| CHANGE IN CASH | | | -221.40K | 130.80K | 1.03M | 70.20K | |
| |
| FREE CASH FLOW | |
|---|
| Operating Cash Flow | | | -2.32M | -5.47M | -3.06M | -1.27M | |
| Capital Expenditure | | | -3.10K | -17.40K | -2.60M | -77.50K | |
| FREE CASH FLOW | | | -2.33M | -5.49M | -5.66M | -1.34M | |