CASH FLOWS FROM OPERATING ACTIVITIES | |
---|
Net Income | | | -4.77M | -1.13M | 30.00K | |
Depreciation Amortization | | | 47.10K | 16.90K | 5.40K | |
Change In Working Capital | | | -589.10K | 401.60K | 202.80K | |
Interest Paid | | | 23.20K | 17.80K | 800.00 | |
Taxes Paid | | | 34.10K | 49.00K | 0.00 | |
Other non cash items | | | 374.00K | 101.10K | 6.00K | |
OPERATING CASH FLOW | | | -4.94M | -610.00K | 244.10K | |
|
CASH FLOWS FROM INVESTING ACTIVITIES | |
---|
Capital Expenditure | | | -139.80K | -73.90K | -53.30K | |
INVESTING CASH FLOW | | | -139.80K | -73.90K | -53.30K | |
|
CASH FLOWS FROM FINANCING ACTIVITIES | |
---|
Debt Issued/Reduced | | | -1.16M | 1.08M | 66.00K | |
Other Financing Activity | | | 7.06M | 295.40K | 0.00 | |
FINANCING CASH FLOW | | | 5.90M | 1.38M | 66.00K | |
|
Exchange Rate Effect | | | 42.90K | -22.80K | -900.00 | |
CHANGE IN CASH | | | 863.30K | 671.70K | 256.00K | |
|
FREE CASH FLOW | |
---|
Operating Cash Flow | | | -4.94M | -610.00K | 244.10K | |
Capital Expenditure | | | -139.80K | -73.90K | -53.30K | |
FREE CASH FLOW | | | -5.08M | -683.80K | 190.80K | |