| CASH FLOWS FROM OPERATING ACTIVITIES | |
|---|
| Net Income | | | 2.05M | 2.96M | 3.23M | |
| Depreciation Amortization | | | 4.78M | 4.28M | 3.02M | |
| Income Taxes - Deferred | | | 0.00 | -92.70K | -902.20K | |
| Change In Working Capital | | | -31.19M | -6.47M | -4.83M | |
| Taxes Paid | | | 776.30K | 0.00 | 177.80K | |
| Other non cash items | | | 71.70K | -18.70K | 0.00 | |
| OPERATING CASH FLOW | | | -24.29M | 654.20K | 518.60K | |
| |
| CASH FLOWS FROM INVESTING ACTIVITIES | |
|---|
| Capital Expenditure | | | -3.75M | -3.15M | -6.61M | |
| Other Investing Activity | | | -9.00K | 1.70K | 0.00 | |
| INVESTING CASH FLOW | | | -3.76M | -3.15M | -6.61M | |
| |
| CASH FLOWS FROM FINANCING ACTIVITIES | |
|---|
| Debt Issued/Reduced | | | 50.90M | -2.81M | 6.92M | |
| Stock Issued/Repurchased | | | N/A | 0.00 | 561.00K | |
| Other Financing Activity | | | -12.25M | 320.50K | 561.30K | |
| FINANCING CASH FLOW | | | 38.66M | -2.49M | 8.05M | |
| |
| Exchange Rate Effect | | | 635.60K | -1.46M | -891.00K | |
| CHANGE IN CASH | | | 11.24M | -6.44M | 1.07M | |
| |
| FREE CASH FLOW | |
|---|
| Operating Cash Flow | | | -24.29M | 654.20K | 518.60K | |
| Capital Expenditure | | | -3.75M | -3.15M | -6.61M | |
| FREE CASH FLOW | | | -28.04M | -2.50M | -6.09M | |