| CASH FLOWS FROM OPERATING ACTIVITIES | |
|---|
| Net Income | | | 12.60M | -3.29M | 620.00K | -700.00K | |
| Depreciation Amortization | | | 1.14M | 1.01M | N/A | N/A | |
| Income Taxes - Deferred | | | 32.80K | -542.00K | N/A | N/A | |
| Change In Working Capital | | | -21.70M | -14.86M | 880.00K | -820.00K | |
| Interest Paid | | | 497.30K | 261.30K | N/A | N/A | |
| Taxes Paid | | | 1.84M | 2.64M | N/A | N/A | |
| Other non cash items | | | 1.61M | 2.71M | -2.21M | 240.00K | |
| OPERATING CASH FLOW | | | -6.31M | -1.02M | -710.00K | -1.28M | |
| |
| CASH FLOWS FROM INVESTING ACTIVITIES | |
|---|
| Capital Expenditure | | | -2.85M | -2.64M | N/A | N/A | |
| Other Investing Activity | | | N/A | 0.00 | 160.00K | -234.60M | |
| INVESTING CASH FLOW | | | -2.85M | -2.64M | 160.00K | -234.60M | |
| |
| CASH FLOWS FROM FINANCING ACTIVITIES | |
|---|
| Debt Issued/Reduced | | | 10.31M | 4.47M | N/A | N/A | |
| Stock Issued/Repurchased | | | N/A | -217.03M | 0.00 | 237.10M | |
| Other Financing Activity | | | 407.60K | -1.01M | 0.00 | -330.00K | |
| FINANCING CASH FLOW | | | 10.72M | 3.46M | 0.00 | 236.77M | |
| |
| Exchange Rate Effect | | | -94.30K | -3.10K | N/A | N/A | |
| CHANGE IN CASH | | | 1.46M | -200.40K | -550.00K | 890.00K | |
| |
| FREE CASH FLOW | |
|---|
| Operating Cash Flow | | | -6.31M | -1.02M | -710.00K | -1.28M | |
| Capital Expenditure | | | -2.85M | -2.64M | N/A | N/A | |
| FREE CASH FLOW | | | -9.17M | -3.66M | -710.00K | -1.28M | |