| 2025 (2025-6-30) | 2024 (2024-6-30) | 2023 (2023-6-30) | 2022 (2022-6-30) | 2021 (2021-6-30) | ||||
|---|---|---|---|---|---|---|---|---|
| CASH FLOWS FROM OPERATING ACTIVITIES | ||||||||
| Net Income | -21.21M | -854.90K | 38.70K | -65.90K | 425.10K | |||
| Depreciation Amortization | 82.90K | 10.60K | 9.80K | 22.20K | 54.20K | |||
| Income Taxes - Deferred | -35.00K | 2.40K | 0.00 | -10.40K | 29.80K | |||
| Change In Working Capital | -1.49M | 31.50K | -95.20K | -379.80K | 27.70K | |||
| Interest Paid | 12.30K | 11.60K | 14.60K | 15.70K | 11.00K | |||
| Taxes Paid | N/A | N/A | N/A | 0.00 | 0.00 | |||
| Other non cash items | 14.32M | 58.80K | 91.80K | 204.80K | 70.80K | |||
| OPERATING CASH FLOW | -8.33M | -751.70K | 45.10K | -229.10K | 607.70K | |||
| CASH FLOWS FROM INVESTING ACTIVITIES | ||||||||
| Capital Expenditure | -632.30K | -6.50K | -14.60K | -11.40K | 0.00 | |||
| Other Investing Activity | -11.76M | N/A | N/A | N/A | N/A | |||
| INVESTING CASH FLOW | -12.39M | -6.50K | -14.60K | -11.40K | 0.00 | |||
| CASH FLOWS FROM FINANCING ACTIVITIES | ||||||||
| Debt Issued/Reduced | 333.50K | -245.30K | -193.10K | -195.80K | -700.60K | |||
| Stock Issued/Repurchased | 30.16M | 7.86M | N/A | N/A | N/A | |||
| Other Financing Activity | 173.80K | -191.00K | -280.20K | 404.90K | 495.10K | |||
| FINANCING CASH FLOW | 30.67M | 7.43M | -473.30K | 209.10K | -205.50K | |||
| Exchange Rate Effect | 20.50K | 19.20K | 2.00K | -10.40K | -2.20K | |||
| CHANGE IN CASH | 9.96M | 6.69M | -440.80K | -41.70K | 400.00K | |||
| FREE CASH FLOW | ||||||||
| Operating Cash Flow | -8.33M | -751.70K | 45.10K | -229.10K | 607.70K | |||
| Capital Expenditure | -632.30K | -6.50K | -14.60K | -11.40K | 0.00 | |||
| FREE CASH FLOW | -8.97M | -758.20K | 30.50K | -240.50K | 607.70K | |||
All data in USD