| CASH FLOWS FROM OPERATING ACTIVITIES | |
|---|
| Net Income | | | 110.00K | 490.00K | |
| Depreciation Amortization | | | 150.00K | 130.00K | |
| Change In Working Capital | | | 260.00K | -80.00K | |
| Interest Paid | | | 20.00K | 20.00K | |
| Taxes Paid | | | 150.00K | 410.00K | |
| Other non cash items | | | 290.00K | 140.00K | |
| OPERATING CASH FLOW | | | 750.00K | 660.00K | |
| |
| CASH FLOWS FROM INVESTING ACTIVITIES | |
|---|
| Capital Expenditure | | | -50.00K | -70.00K | |
| Other Investing Activity | | | N/A | 0.00 | |
| INVESTING CASH FLOW | | | -50.00K | -70.00K | |
| |
| CASH FLOWS FROM FINANCING ACTIVITIES | |
|---|
| Debt Issued/Reduced | | | -110.00K | -100.00K | |
| Other Financing Activity | | | -360.00K | -340.00K | |
| FINANCING CASH FLOW | | | -470.00K | -440.00K | |
| |
| Exchange Rate Effect | | | 50.00K | -60.00K | |
| CHANGE IN CASH | | | 280.00K | 90.00K | |
| |
| FREE CASH FLOW | |
|---|
| Operating Cash Flow | | | 750.00K | 660.00K | |
| Capital Expenditure | | | -50.00K | -70.00K | |
| FREE CASH FLOW | | | 700.00K | 590.00K | |