| CASH FLOWS FROM OPERATING ACTIVITIES | |
|---|
| Net Income | | | 1.44M | 670.50K | 3.96M | -243.30K | |
| Depreciation Amortization | | | 625.90K | 541.10K | 339.30K | 0.00 | |
| Income Taxes - Deferred | | | -60.20K | -93.30K | 134.00K | 9.00K | |
| Change In Working Capital | | | -4.12M | 156.50K | -668.10K | -200.60K | |
| Interest Paid | | | N/A | N/A | 2.10K | 4.60K | |
| Taxes Paid | | | 1.04M | 558.50K | 479.20K | 0.00 | |
| Other non cash items | | | 4.27M | 901.40K | -2.23M | 1.22M | |
| OPERATING CASH FLOW | | | 2.15M | 2.18M | 1.53M | 782.70K | |
| |
| CASH FLOWS FROM INVESTING ACTIVITIES | |
|---|
| Capital Expenditure | | | -2.96M | -900.80K | -1.14M | -1.22M | |
| Other Investing Activity | | | N/A | 64.00K | -800.00K | N/A | |
| INVESTING CASH FLOW | | | -2.90M | -836.80K | -1.94M | -1.22M | |
| |
| CASH FLOWS FROM FINANCING ACTIVITIES | |
|---|
| Debt Issued/Reduced | | | N/A | -2.15M | 1.65M | -74.10K | |
| Stock Issued/Repurchased | | | N/A | 8.21M | 0.00 | 2.00M | |
| Dividend Paid | | | N/A | N/A | -44.40K | -47.00K | |
| Other Financing Activity | | | -1.19M | -1.98M | -261.80K | 0.00 | |
| FINANCING CASH FLOW | | | 7.03M | 4.09M | 1.34M | 1.88M | |
| |
| CHANGE IN CASH | | | 6.28M | 5.43M | 928.40K | 1.44M | |
| |
| FREE CASH FLOW | |
|---|
| Operating Cash Flow | | | 2.15M | 2.18M | 1.53M | 782.70K | |
| Capital Expenditure | | | -2.96M | -900.80K | -1.14M | -1.22M | |
| FREE CASH FLOW | | | -812.90K | 1.28M | 384.50K | -436.60K | |