| CASH FLOWS FROM OPERATING ACTIVITIES | |
|---|
| Net Income | | | -3.57M | -56.47K | 2.91M | 241.74K | |
| Depreciation Amortization | | | 1.39M | 494.73K | 53.76K | 55.90K | |
| Income Taxes - Deferred | | | -797.10K | N/A | N/A | N/A | |
| Change In Working Capital | | | 1.09M | 5.52M | 1.52M | -24.00K | |
| Interest Paid | | | 2.54M | 906.40K | 117.71K | 85.82K | |
| Other non cash items | | | 2.22M | 402.05K | -45.45K | 0.00 | |
| OPERATING CASH FLOW | | | 335.92K | 6.36M | 4.44M | 273.63K | |
| |
| CASH FLOWS FROM INVESTING ACTIVITIES | |
|---|
| Capital Expenditure | | | -62.70M | -471.55K | -151.50K | 0.00 | |
| Other Investing Activity | | | -711.79K | -23.81M | -2.91M | -26.17K | |
| INVESTING CASH FLOW | | | -63.41M | -24.28M | -3.06M | -26.17K | |
| |
| CASH FLOWS FROM FINANCING ACTIVITIES | |
|---|
| Debt Issued/Reduced | | | 52.38M | 12.38M | 3.63M | -71.87K | |
| Stock Issued/Repurchased | | | 14.38M | N/A | N/A | N/A | |
| Other Financing Activity | | | -2.89M | 5.15M | -4.03M | -194.01K | |
| FINANCING CASH FLOW | | | 63.87M | 17.54M | -394.78K | -265.88K | |
| |
| Exchange Rate Effect | | | -312.01K | 6.52K | 96.53K | -6.68K | |
| CHANGE IN CASH | | | 482.19K | -380.93K | 1.08M | -25.10K | |
| |
| FREE CASH FLOW | |
|---|
| Operating Cash Flow | | | 335.92K | 6.36M | 4.44M | 273.63K | |
| Capital Expenditure | | | -62.70M | -471.55K | -151.50K | 0.00 | |
| FREE CASH FLOW | | | -62.37M | 5.89M | 4.29M | 273.63K | |