| CASH FLOWS FROM OPERATING ACTIVITIES | |
|---|
| Net Income | | | 3.65M | 3.95M | 4.18M | 1.75M | |
| Depreciation Amortization | | | 468.00K | 469.00K | 340.00K | 470.00K | |
| Income Taxes - Deferred | | | -126.00K | -119.00K | 150.00K | -340.00K | |
| Change In Working Capital | | | 1.35M | 968.00K | 290.00K | 1.14M | |
| Interest Paid | | | 4.85M | 4.19M | 1.27M | 1.83M | |
| Taxes Paid | | | 804.00K | 804.00K | 650.00K | 650.00K | |
| Other non cash items | | | 704.00K | 590.00K | 810.00K | 2.08M | |
| OPERATING CASH FLOW | | | 6.05M | 5.86M | 5.77M | 5.11M | |
| |
| CASH FLOWS FROM INVESTING ACTIVITIES | |
|---|
| Capital Expenditure | | | -5.12M | -3.63M | -1.74M | -1.31M | |
| Other Investing Activity | | | -9.40M | -8.26M | -95.82M | -21.36M | |
| INVESTING CASH FLOW | | | -14.53M | -11.89M | -97.56M | -22.67M | |
| |
| CASH FLOWS FROM FINANCING ACTIVITIES | |
|---|
| Stock Issued/Repurchased | | | -3.10M | -2.87M | -130.00K | -20.00K | |
| Dividend Paid | | | -872.00K | -886.00K | -890.00K | -860.00K | |
| Other Financing Activity | | | 2.11M | -13.82M | 67.52M | 20.01M | |
| FINANCING CASH FLOW | | | -1.88M | -17.58M | 66.50M | 19.14M | |
| |
| CHANGE IN CASH | | | -10.35M | -23.61M | -25.29M | 1.58M | |
| |
| FREE CASH FLOW | |
|---|
| Operating Cash Flow | | | 6.05M | 5.86M | 5.77M | 5.11M | |
| Capital Expenditure | | | -5.12M | -3.63M | -1.74M | -1.31M | |
| FREE CASH FLOW | | | 931.00K | 2.23M | 4.03M | 3.80M | |