| CASH FLOWS FROM OPERATING ACTIVITIES | |
|---|
| Net Income | | | N/A | -5.11M | 2.73M | 18.13M | |
| Depreciation Amortization | | | N/A | 1.00M | 917.00K | 665.90K | |
| Income Taxes - Deferred | | | N/A | 4.00M | 37.60K | -435.00K | |
| Change In Working Capital | | | N/A | 20.96M | -8.45M | -5.14M | |
| Interest Paid | | | N/A | 2.37M | 3.59M | 498.80K | |
| Taxes Paid | | | N/A | 2.20M | N/A | N/A | |
| Other non cash items | | | N/A | 3.77M | 4.39M | 6.96M | |
| OPERATING CASH FLOW | | | N/A | -60.23M | 5.91M | -11.66M | |
| |
| CASH FLOWS FROM INVESTING ACTIVITIES | |
|---|
| Capital Expenditure | | | N/A | -303.80K | -572.50K | -1.14M | |
| Other Investing Activity | | | N/A | -3.61M | -115.70K | -2.36M | |
| INVESTING CASH FLOW | | | N/A | -3.91M | -688.10K | -3.50M | |
| |
| CASH FLOWS FROM FINANCING ACTIVITIES | |
|---|
| Debt Issued/Reduced | | | N/A | 5.12M | 1.93M | 1.79M | |
| Stock Issued/Repurchased | | | N/A | 32.23M | 7.63M | -168.40K | |
| Other Financing Activity | | | N/A | 8.80M | -305.30K | 0.00 | |
| FINANCING CASH FLOW | | | N/A | 46.15M | 9.25M | 1.62M | |
| |
| Exchange Rate Effect | | | N/A | -2.10K | 2.10K | 0.00 | |
| CHANGE IN CASH | | | N/A | -17.99M | 14.48M | -13.54M | |
| |
| FREE CASH FLOW | |
|---|
| Operating Cash Flow | | | N/A | -60.23M | 5.91M | -11.66M | |
| Capital Expenditure | | | N/A | -303.80K | -572.50K | -1.14M | |
| FREE CASH FLOW | | | N/A | -60.54M | 5.34M | -12.80M | |