| CASH FLOWS FROM OPERATING ACTIVITIES | |
|---|
| Net Income | | | 18.47M | 40.00K | 45.00M | |
| Depreciation Amortization | | | 2.78M | 2.19M | 1.93M | |
| Change In Working Capital | | | -12.27M | -4.99M | 24.33M | |
| Interest Paid | | | 363.40K | 282.90K | 28.40K | |
| Taxes Paid | | | 15.50K | -2.30K | 2.20M | |
| Other non cash items | | | -34.25M | -17.17M | 28.42M | |
| OPERATING CASH FLOW | | | -25.26M | -19.93M | 99.76M | |
| |
| CASH FLOWS FROM INVESTING ACTIVITIES | |
|---|
| Capital Expenditure | | | -4.34M | -1.45M | -2.61M | |
| Other Investing Activity | | | 1.69M | -40.65M | -3.35M | |
| INVESTING CASH FLOW | | | -2.65M | -42.10M | -5.96M | |
| |
| CASH FLOWS FROM FINANCING ACTIVITIES | |
|---|
| Debt Issued/Reduced | | | 941.80K | 2.24M | -238.30K | |
| Stock Issued/Repurchased | | | 0.00 | 0.00 | 0.00 | |
| Other Financing Activity | | | -2.42M | -3.27M | -1.39M | |
| FINANCING CASH FLOW | | | -1.48M | -1.03M | -1.63M | |
| |
| Exchange Rate Effect | | | 100.00 | 0.00 | -254.50K | |
| CHANGE IN CASH | | | -29.40M | -63.06M | 91.91M | |
| |
| FREE CASH FLOW | |
|---|
| Operating Cash Flow | | | -25.26M | -19.93M | 99.76M | |
| Capital Expenditure | | | -4.34M | -1.45M | -2.61M | |
| FREE CASH FLOW | | | -29.61M | -21.38M | 97.15M | |