| CASH FLOWS FROM OPERATING ACTIVITIES | |
|---|
| Net Income | | | -15.00M | -1.46M | 8.65M | 820.00K | |
| Depreciation Amortization | | | 7.33M | 5.92M | 5.56M | 6.08M | |
| Change In Working Capital | | | -14.00M | 4.96M | 3.47M | -1.65M | |
| Interest Paid | | | 840.00K | 1.71M | N/A | N/A | |
| Taxes Paid | | | -260.00K | -200.00K | N/A | N/A | |
| Other non cash items | | | 370.00K | 310.00K | -11.99M | 660.00K | |
| OPERATING CASH FLOW | | | -21.00M | 9.73M | 5.70M | 5.92M | |
| |
| CASH FLOWS FROM INVESTING ACTIVITIES | |
|---|
| Capital Expenditure | | | -410.00K | -280.00K | -550.00K | -30.00K | |
| INVESTING CASH FLOW | | | -410.00K | -280.00K | -550.00K | -30.00K | |
| |
| CASH FLOWS FROM FINANCING ACTIVITIES | |
|---|
| Debt Issued/Reduced | | | N/A | N/A | N/A | -3.07M | |
| Stock Issued/Repurchased | | | 2.08M | 26.00M | N/A | N/A | |
| Other Financing Activity | | | 640.00K | -2.70M | 5.03M | -2.12M | |
| FINANCING CASH FLOW | | | 2.72M | 23.00M | 5.03M | -5.19M | |
| |
| Exchange Rate Effect | | | 170.00K | -260.00K | -320.00K | 10.00K | |
| CHANGE IN CASH | | | -18.52M | 32.19M | 9.86M | 710.00K | |
| |
| FREE CASH FLOW | |
|---|
| Operating Cash Flow | | | -21.00M | 9.73M | 5.70M | 5.92M | |
| Capital Expenditure | | | -410.00K | -280.00K | -550.00K | -30.00K | |
| FREE CASH FLOW | | | -21.41M | 9.45M | 5.15M | 5.89M | |