CASH FLOWS FROM OPERATING ACTIVITIES | |
---|
Net Income | | | -3.13M | 1.40M | 350.00K | |
Depreciation Amortization | | | 127.90K | 40.00K | 20.00K | |
Income Taxes - Deferred | | | -485.30K | N/A | N/A | |
Change In Working Capital | | | 3.27M | -7.10M | -450.00K | |
Interest Paid | | | 404.10K | 200.00K | 90.00K | |
Taxes Paid | | | 0.00 | 410.00K | 120.00K | |
Other non cash items | | | 399.10K | 20.00K | 160.00K | |
OPERATING CASH FLOW | | | 182.90K | -5.65M | 70.00K | |
|
CASH FLOWS FROM INVESTING ACTIVITIES | |
---|
Capital Expenditure | | | -544.70K | -400.00K | -120.00K | |
Other Investing Activity | | | -2.04M | N/A | N/A | |
INVESTING CASH FLOW | | | -2.59M | -400.00K | -120.00K | |
|
CASH FLOWS FROM FINANCING ACTIVITIES | |
---|
Debt Issued/Reduced | | | -4.41M | 3.54M | 710.00K | |
Stock Issued/Repurchased | | | 3.35M | 2.50M | 0.00 | |
Other Financing Activity | | | 3.57M | -110.00K | -340.00K | |
FINANCING CASH FLOW | | | 2.52M | 5.93M | 370.00K | |
|
CHANGE IN CASH | | | 118.00K | -120.00K | 320.00K | |
|
FREE CASH FLOW | |
---|
Operating Cash Flow | | | 182.90K | -5.65M | 70.00K | |
Capital Expenditure | | | -544.70K | -400.00K | -120.00K | |
FREE CASH FLOW | | | -361.90K | -6.05M | -50.00K | |