| CASH FLOWS FROM OPERATING ACTIVITIES | |
|---|
| Net Income | | | 1.41M | 7.02M | 5.24M | 6.58M | |
| Depreciation Amortization | | | 273.70K | 342.70K | 398.30K | 293.20K | |
| Income Taxes - Deferred | | | -966.40K | 46.80K | 33.30K | 303.10K | |
| Change In Working Capital | | | -9.61M | -10.67M | -10.72M | -5.44M | |
| Interest Paid | | | 137.10K | 106.10K | 64.70K | 58.70K | |
| Taxes Paid | | | 100.00 | 7.30K | 2.60K | 22.60K | |
| Other non cash items | | | 6.91M | 126.50K | 570.60K | -1.87M | |
| OPERATING CASH FLOW | | | -1.99M | -3.13M | -4.47M | -129.60K | |
| |
| CASH FLOWS FROM INVESTING ACTIVITIES | |
|---|
| Capital Expenditure | | | -3.90K | -21.60K | -86.90K | -101.30K | |
| Other Investing Activity | | | 549.10K | 265.10K | -7.50K | 1.93M | |
| INVESTING CASH FLOW | | | 545.20K | 243.60K | -94.50K | 1.83M | |
| |
| CASH FLOWS FROM FINANCING ACTIVITIES | |
|---|
| Debt Issued/Reduced | | | -2.67M | 3.04M | 3.80M | -825.10K | |
| Stock Issued/Repurchased | | | 3.68M | N/A | N/A | N/A | |
| Other Financing Activity | | | 0.00 | -46.90K | -68.90K | -102.80K | |
| FINANCING CASH FLOW | | | 1.02M | 2.99M | 3.73M | -927.80K | |
| |
| Exchange Rate Effect | | | 279.40K | -32.80K | -100.60K | -4.10K | |
| CHANGE IN CASH | | | -143.70K | 68.20K | -935.10K | 771.30K | |
| |
| FREE CASH FLOW | |
|---|
| Operating Cash Flow | | | -1.99M | -3.13M | -4.47M | -129.60K | |
| Capital Expenditure | | | -3.90K | -21.60K | -86.90K | -101.30K | |
| FREE CASH FLOW | | | -1.99M | -3.15M | -4.56M | -230.90K | |