| CASH FLOWS FROM OPERATING ACTIVITIES | |
|---|
| Net Income | | | 913.40K | 368.60K | |
| Depreciation Amortization | | | 295.70K | 349.80K | |
| Income Taxes - Deferred | | | 14.20K | 44.00K | |
| Change In Working Capital | | | -2.39M | -1.74M | |
| Interest Paid | | | 127.10K | 111.10K | |
| Taxes Paid | | | 450.60K | 321.90K | |
| Other non cash items | | | 868.90K | 1.01M | |
| OPERATING CASH FLOW | | | -297.70K | 27.40K | |
| |
| CASH FLOWS FROM INVESTING ACTIVITIES | |
|---|
| Capital Expenditure | | | -80.70K | -761.30K | |
| Other Investing Activity | | | -1.00M | -228.40K | |
| INVESTING CASH FLOW | | | -1.08M | -989.70K | |
| |
| CASH FLOWS FROM FINANCING ACTIVITIES | |
|---|
| Debt Issued/Reduced | | | -178.30K | 608.30K | |
| Other Financing Activity | | | 946.30K | 181.00K | |
| FINANCING CASH FLOW | | | 767.90K | 789.30K | |
| |
| Exchange Rate Effect | | | 62.10K | 63.50K | |
| CHANGE IN CASH | | | -549.20K | -109.50K | |
| |
| FREE CASH FLOW | |
|---|
| Operating Cash Flow | | | -297.70K | 27.40K | |
| Capital Expenditure | | | -80.70K | -761.30K | |
| FREE CASH FLOW | | | -378.40K | -733.90K | |