| 2024 (2024-12-31) | 2023 (2023-12-31) | 2022 (2022-12-31) | 2021 (2021-12-31) | ||||
|---|---|---|---|---|---|---|---|
| CASH FLOWS FROM OPERATING ACTIVITIES | |||||||
| Net Income | -4.84M | 864.00K | 759.00K | 401.70K | |||
| Depreciation Amortization | 371.50K | 288.60K | 340.60K | 398.80K | |||
| Change In Working Capital | -2.92M | -1.65M | -639.80K | -539.30K | |||
| Interest Paid | 312.80K | 308.70K | 225.20K | 160.40K | |||
| Taxes Paid | 138.10K | 118.60K | 35.40K | 7.20K | |||
| Other non cash items | 5.89M | 552.10K | 475.40K | 162.90K | |||
| OPERATING CASH FLOW | -1.50M | 51.70K | 935.30K | 424.10K | |||
| CASH FLOWS FROM INVESTING ACTIVITIES | |||||||
| Capital Expenditure | -101.30K | -224.20K | -112.10K | -241.20K | |||
| INVESTING CASH FLOW | -101.30K | -224.20K | -112.10K | -241.20K | |||
| CASH FLOWS FROM FINANCING ACTIVITIES | |||||||
| Debt Issued/Reduced | 169.00K | 909.90K | -938.80K | -180.10K | |||
| Stock Issued/Repurchased | 2.91M | 0.00 | 212.50K | 0.00 | |||
| Other Financing Activity | -1.00M | -439.50K | N/A | N/A | |||
| FINANCING CASH FLOW | 2.08M | 470.40K | -726.30K | -180.10K | |||
| Exchange Rate Effect | -106.40K | 8.30K | -1.80K | 30.00K | |||
| CHANGE IN CASH | 369.70K | 306.20K | 95.00K | 32.70K | |||
| FREE CASH FLOW | |||||||
| Operating Cash Flow | -1.50M | 51.70K | 935.30K | 424.10K | |||
| Capital Expenditure | -101.30K | -224.20K | -112.10K | -241.20K | |||
| FREE CASH FLOW | -1.60M | -172.50K | 823.20K | 182.90K | |||
All data in USD