| CASH FLOWS FROM OPERATING ACTIVITIES | |
|---|
| Net Income | | | -2.69M | -1.59M | -1.22M | -1.36M | |
| Depreciation Amortization | | | 2.29M | 1.37M | 965.40K | 672.20K | |
| Change In Working Capital | | | -2.22M | -1.41M | -43.20K | -1.18M | |
| Taxes Paid | | | 1.47M | 680.70K | 536.80K | 455.90K | |
| Other non cash items | | | 77.90K | 51.00K | -30.40K | 8.80K | |
| OPERATING CASH FLOW | | | -2.54M | -1.54M | -327.50K | -1.85M | |
| |
| CASH FLOWS FROM INVESTING ACTIVITIES | |
|---|
| Capital Expenditure | | | -3.42M | -4.02M | -1.97M | -1.34M | |
| Other Investing Activity | | | -1.67M | -305.00K | 0.00 | 2.80K | |
| INVESTING CASH FLOW | | | -5.09M | -4.33M | -1.97M | -1.33M | |
| |
| CASH FLOWS FROM FINANCING ACTIVITIES | |
|---|
| Debt Issued/Reduced | | | -243.90K | 4.50M | 0.00 | 0.00 | |
| Stock Issued/Repurchased | | | 0.00 | 10.01M | 2.50M | 4.41M | |
| Dividend Paid | | | -10.70K | -52.00K | N/A | N/A | |
| FINANCING CASH FLOW | | | -243.90K | 14.50M | 2.50M | 4.41M | |
| |
| CHANGE IN CASH | | | -7.87M | 8.64M | 202.10K | 1.22M | |
| |
| FREE CASH FLOW | |
|---|
| Operating Cash Flow | | | -2.54M | -1.54M | -327.50K | -1.85M | |
| Capital Expenditure | | | -3.42M | -4.02M | -1.97M | -1.34M | |
| FREE CASH FLOW | | | -5.96M | -5.56M | -2.30M | -3.19M | |