| CASH FLOWS FROM OPERATING ACTIVITIES | |
|---|
| Net Income | | | -571.70K | 815.70K | 2.88M | 4.11M | |
| Depreciation Amortization | | | 387.60K | 233.30K | 198.80K | 553.00K | |
| Income Taxes - Deferred | | | 0.00 | 74.60K | -14.80K | -31.90K | |
| Change In Working Capital | | | -1.24M | -1.02M | 424.20K | 1.13M | |
| Interest Paid | | | 66.90K | 91.30K | 155.10K | 193.40K | |
| Taxes Paid | | | 746.00K | 664.30K | 390.90K | 268.10K | |
| Other non cash items | | | 610.00K | 352.20K | 188.70K | 223.70K | |
| OPERATING CASH FLOW | | | -811.90K | 451.00K | 3.64M | 5.99M | |
| |
| CASH FLOWS FROM INVESTING ACTIVITIES | |
|---|
| Capital Expenditure | | | -465.80K | -81.30K | -145.70K | -206.40K | |
| Other Investing Activity | | | -2.32M | -500.00 | 41.60K | -807.30K | |
| INVESTING CASH FLOW | | | -2.78M | -81.80K | -104.10K | -1.01M | |
| |
| CASH FLOWS FROM FINANCING ACTIVITIES | |
|---|
| Debt Issued/Reduced | | | -735.80K | -1.05M | 937.20K | -13.40K | |
| Stock Issued/Repurchased | | | 5.41M | N/A | N/A | N/A | |
| Other Financing Activity | | | -1.89M | -1.75M | -2.33M | N/A | |
| FINANCING CASH FLOW | | | 2.79M | -2.81M | -1.40M | -13.40K | |
| |
| Exchange Rate Effect | | | -526.60K | 108.10K | -342.90K | 280.90K | |
| CHANGE IN CASH | | | -1.33M | -2.33M | 1.79M | 5.24M | |
| |
| FREE CASH FLOW | |
|---|
| Operating Cash Flow | | | -811.90K | 451.00K | 3.64M | 5.99M | |
| Capital Expenditure | | | -465.80K | -81.30K | -145.70K | -206.40K | |
| FREE CASH FLOW | | | -1.28M | 369.80K | 3.49M | 5.78M | |