| CASH FLOWS FROM OPERATING ACTIVITIES | |
|---|
| Net Income | | | -5.65M | 7.15M | 3.94M | |
| Depreciation Amortization | | | 772.00K | 323.20K | 415.60K | |
| Change In Working Capital | | | -6.09M | -25.76M | -7.12M | |
| Interest Paid | | | 2.04M | N/A | 318.70K | |
| Taxes Paid | | | 1.97M | N/A | N/A | |
| Other non cash items | | | 4.84M | 838.00K | 233.20K | |
| OPERATING CASH FLOW | | | -6.13M | -17.45M | -2.53M | |
| |
| CASH FLOWS FROM INVESTING ACTIVITIES | |
|---|
| Capital Expenditure | | | -1.26M | -1.46M | -161.90K | |
| Other Investing Activity | | | -4.12M | N/A | N/A | |
| INVESTING CASH FLOW | | | -5.38M | -1.46M | -161.90K | |
| |
| CASH FLOWS FROM FINANCING ACTIVITIES | |
|---|
| Debt Issued/Reduced | | | 8.41M | 19.00M | 4.28M | |
| Stock Issued/Repurchased | | | 7.36M | N/A | N/A | |
| Other Financing Activity | | | -1.85M | -2.75M | 5.24M | |
| FINANCING CASH FLOW | | | 13.92M | 16.25M | 9.52M | |
| |
| Exchange Rate Effect | | | 205.20K | 19.60K | 106.90K | |
| CHANGE IN CASH | | | 2.62M | -2.63M | 6.94M | |
| |
| FREE CASH FLOW | |
|---|
| Operating Cash Flow | | | -6.13M | -17.45M | -2.53M | |
| Capital Expenditure | | | -1.26M | -1.46M | -161.90K | |
| FREE CASH FLOW | | | -7.39M | -18.91M | -2.69M | |