| CASH FLOWS FROM OPERATING ACTIVITIES | |
|---|
| Net Income | | | 5.61M | 9.56M | 5.36M | 395.30K | |
| Depreciation Amortization | | | 331.10K | 213.20K | 281.20K | 131.30K | |
| Income Taxes - Deferred | | | -15.30K | 0.00 | 32.50K | 2.40K | |
| Change In Working Capital | | | -11.71M | 124.80K | -5.36M | 669.80K | |
| Interest Paid | | | 108.10K | 65.30K | 11.70K | 0.00 | |
| Taxes Paid | | | 1.30M | 28.40K | 0.00 | 4.50K | |
| Other non cash items | | | 732.40K | 477.40K | 177.40K | 0.00 | |
| OPERATING CASH FLOW | | | -5.05M | 10.38M | 495.40K | 1.20M | |
| |
| CASH FLOWS FROM INVESTING ACTIVITIES | |
|---|
| Capital Expenditure | | | -15.71M | -1.79M | -548.70K | -66.70K | |
| Other Investing Activity | | | -32.00M | N/A | N/A | N/A | |
| INVESTING CASH FLOW | | | -47.71M | -1.79M | -548.70K | -66.70K | |
| |
| CASH FLOWS FROM FINANCING ACTIVITIES | |
|---|
| Debt Issued/Reduced | | | 1.00M | 2.40M | 595.80K | 0.00 | |
| Stock Issued/Repurchased | | | 63.17M | 751.70K | 2.00M | 0.00 | |
| Other Financing Activity | | | -14.81M | -7.27M | 55.10K | -1.13M | |
| FINANCING CASH FLOW | | | 49.37M | -4.11M | 2.65M | -1.13M | |
| |
| Exchange Rate Effect | | | 225.60K | N/A | N/A | N/A | |
| CHANGE IN CASH | | | -3.16M | 4.48M | 2.60M | 5.10K | |
| |
| FREE CASH FLOW | |
|---|
| Operating Cash Flow | | | -5.05M | 10.38M | 495.40K | 1.20M | |
| Capital Expenditure | | | -15.71M | -1.79M | -548.70K | -66.70K | |
| FREE CASH FLOW | | | -20.76M | 8.59M | -53.20K | 1.13M | |