| CASH FLOWS FROM OPERATING ACTIVITIES | |
|---|
| Net Income | | | 160.20K | 6.60M | 6.60M | -10.00K | |
| Depreciation Amortization | | | N/A | 203.00K | 1.39M | 903.00K | |
| Income Taxes - Deferred | | | N/A | 70.00K | 55.00K | -342.00K | |
| Change In Working Capital | | | 1.77M | 92.60K | 90.00K | 10.00K | |
| Interest Paid | | | N/A | 779.00K | 372.00K | 55.00K | |
| Taxes Paid | | | N/A | 234.00K | 31.00K | 12.00K | |
| Other non cash items | | | -2.19M | -7.79M | -7.79M | 0.00 | |
| OPERATING CASH FLOW | | | -263.50K | -1.10M | -1.10M | 0.00 | |
| |
| CASH FLOWS FROM INVESTING ACTIVITIES | |
|---|
| Capital Expenditure | | | N/A | -163.00K | -969.00K | -1.42M | |
| Other Investing Activity | | | 152.52M | -204.02M | -204.02M | 305.00K | |
| INVESTING CASH FLOW | | | 152.52M | -204.02M | -204.02M | -1.12M | |
| |
| CASH FLOWS FROM FINANCING ACTIVITIES | |
|---|
| Debt Issued/Reduced | | | 780.00K | -242.80K | -240.00K | 150.00K | |
| Stock Issued/Repurchased | | | -153.20M | 202.00M | 202.00M | N/A | |
| Other Financing Activity | | | 0.00 | 3.48M | 3.48M | -80.00K | |
| FINANCING CASH FLOW | | | -152.42M | 205.24M | 205.24M | 70.00K | |
| |
| Exchange Rate Effect | | | N/A | -73.00K | -110.00K | 483.00K | |
| CHANGE IN CASH | | | -163.50K | 125.70K | 120.00K | 70.00K | |
| |
| FREE CASH FLOW | |
|---|
| Operating Cash Flow | | | -263.50K | -1.10M | -1.10M | 0.00 | |
| Capital Expenditure | | | N/A | -163.00K | -969.00K | -1.42M | |
| FREE CASH FLOW | | | -263.50K | -1.10M | -1.10M | 0.00 | |