| CASH FLOWS FROM OPERATING ACTIVITIES | |
|---|
| Net Income | | | 43.31M | 46.69M | 339.80K | 550.00K | |
| Depreciation Amortization | | | 2.94M | 3.80M | 12.25M | N/A | |
| Income Taxes - Deferred | | | -3.16M | -14.42M | 4.11M | N/A | |
| Change In Working Capital | | | -89.16M | -46.88M | -7.65M | 330.00K | |
| Interest Paid | | | 116.90K | 28.30K | 45.30K | N/A | |
| Taxes Paid | | | 36.46M | 30.24M | 17.84M | N/A | |
| Other non cash items | | | 11.46M | 31.39M | 3.40M | -1.35M | |
| OPERATING CASH FLOW | | | -34.60M | 20.58M | 50.67M | -460.00K | |
| |
| CASH FLOWS FROM INVESTING ACTIVITIES | |
|---|
| Capital Expenditure | | | -2.03M | -3.41M | -11.21M | N/A | |
| Other Investing Activity | | | 723.60K | -6.69M | 13.00M | -117.88M | |
| INVESTING CASH FLOW | | | -1.31M | -10.10M | 1.79M | -117.88M | |
| |
| CASH FLOWS FROM FINANCING ACTIVITIES | |
|---|
| Debt Issued/Reduced | | | 25.89M | 11.97M | 3.58M | 0.00 | |
| Stock Issued/Repurchased | | | N/A | 31.40K | 0.00 | 113.07M | |
| Other Financing Activity | | | 8.96M | 10.97M | 2.56M | 5.75M | |
| FINANCING CASH FLOW | | | 29.85M | 22.97M | 6.14M | 118.82M | |
| |
| Exchange Rate Effect | | | -3.91M | -11.42M | -7.31M | N/A | |
| CHANGE IN CASH | | | -9.96M | 22.02M | 51.28M | 480.00K | |
| |
| FREE CASH FLOW | |
|---|
| Operating Cash Flow | | | -34.60M | 20.58M | 50.67M | -460.00K | |
| Capital Expenditure | | | -2.03M | -3.41M | -11.21M | N/A | |
| FREE CASH FLOW | | | -36.63M | 17.17M | 39.46M | -460.00K | |