| CASH FLOWS FROM OPERATING ACTIVITIES | |
|---|
| Net Income | | | 3.83M | 5.98M | 3.40M | |
| Depreciation Amortization | | | 2.67M | 2.07M | 779.40K | |
| Income Taxes - Deferred | | | 507.00K | 1.73M | 1.81M | |
| Change In Working Capital | | | -9.54M | -4.95M | -523.30K | |
| Taxes Paid | | | 4.50K | N/A | N/A | |
| Other non cash items | | | 2.64M | -3.24M | -2.91M | |
| OPERATING CASH FLOW | | | 111.40K | 1.59M | 2.56M | |
| |
| CASH FLOWS FROM INVESTING ACTIVITIES | |
|---|
| Capital Expenditure | | | -594.60K | -710.50K | -134.80K | |
| Other Investing Activity | | | -585.40K | -463.30K | -350.50K | |
| INVESTING CASH FLOW | | | -1.18M | -1.17M | -485.20K | |
| |
| CASH FLOWS FROM FINANCING ACTIVITIES | |
|---|
| Stock Issued/Repurchased | | | 22.20K | N/A | N/A | |
| Other Financing Activity | | | -1.13M | 0.00 | 0.00 | |
| FINANCING CASH FLOW | | | -1.11M | 0.00 | 0.00 | |
| |
| Exchange Rate Effect | | | -44.00K | -812.50K | -998.10K | |
| CHANGE IN CASH | | | -2.23M | -398.60K | 1.08M | |
| |
| FREE CASH FLOW | |
|---|
| Operating Cash Flow | | | 111.40K | 1.59M | 2.56M | |
| Capital Expenditure | | | -594.60K | -710.50K | -134.80K | |
| FREE CASH FLOW | | | -483.20K | 877.20K | 2.42M | |