| CASH FLOWS FROM OPERATING ACTIVITIES | |
|---|
| Net Income | | | 2.64M | 1.87M | 2.23M | 1.14M | |
| Depreciation Amortization | | | 600.00K | 580.00K | 229.00K | 166.80K | |
| Income Taxes - Deferred | | | 86.00K | -111.70K | N/A | N/A | |
| Change In Working Capital | | | -3.81M | 3.97M | -4.48M | -1.55M | |
| Other non cash items | | | -620.00K | 10.00K | N/A | 8.10K | |
| OPERATING CASH FLOW | | | -1.10M | 6.32M | -2.02M | -229.50K | |
| |
| CASH FLOWS FROM INVESTING ACTIVITIES | |
|---|
| Capital Expenditure | | | -340.00K | -390.00K | -956.00K | -191.80K | |
| Other Investing Activity | | | 880.00K | -2.39M | N/A | N/A | |
| INVESTING CASH FLOW | | | 530.00K | -2.78M | -956.00K | -191.80K | |
| |
| CASH FLOWS FROM FINANCING ACTIVITIES | |
|---|
| Debt Issued/Reduced | | | -710.00K | 2.64M | 433.00K | 500.00K | |
| Stock Issued/Repurchased | | | N/A | 910.00K | 568.00K | 2.70M | |
| Dividend Paid | | | -460.00K | -310.00K | -290.00K | N/A | |
| Other Financing Activity | | | -10.00K | 0.00 | N/A | N/A | |
| FINANCING CASH FLOW | | | -1.18M | 3.24M | 711.00K | 3.20M | |
| |
| CHANGE IN CASH | | | -1.75M | 6.78M | -2.26M | 2.78M | |
| |
| FREE CASH FLOW | |
|---|
| Operating Cash Flow | | | -1.10M | 6.32M | -2.02M | -229.50K | |
| Capital Expenditure | | | -340.00K | -390.00K | -956.00K | -191.80K | |
| FREE CASH FLOW | | | -1.44M | 5.93M | -2.97M | -421.30K | |