| CASH FLOWS FROM OPERATING ACTIVITIES | |
|---|
| Net Income | | | -3.54M | 63.40K | 944.10K | 6.27M | |
| Depreciation Amortization | | | 1.41M | 1.60M | 3.26M | 4.19M | |
| Income Taxes - Deferred | | | -46.00K | -94.50K | -314.00K | -116.00K | |
| Change In Working Capital | | | -107.50K | 461.90K | -7.13M | -18.16M | |
| Interest Paid | | | 543.80K | 312.00K | 312.30K | 314.40K | |
| Taxes Paid | | | 10.00K | 160.20K | 340.00K | 115.80K | |
| Other non cash items | | | 55.40K | 175.90K | 980.80K | 641.10K | |
| OPERATING CASH FLOW | | | -2.23M | 2.21M | -2.26M | -7.18M | |
| |
| CASH FLOWS FROM INVESTING ACTIVITIES | |
|---|
| Capital Expenditure | | | -9.26M | -583.30K | -2.01M | -60.00K | |
| Other Investing Activity | | | 194.30K | N/A | 665.40K | 0.00 | |
| INVESTING CASH FLOW | | | -9.06M | -583.30K | -1.35M | -60.00K | |
| |
| CASH FLOWS FROM FINANCING ACTIVITIES | |
|---|
| Debt Issued/Reduced | | | 6.53M | 627.50K | 3.57M | 7.99M | |
| Stock Issued/Repurchased | | | 7.37M | N/A | N/A | N/A | |
| Other Financing Activity | | | 1.75M | -1.36M | N/A | N/A | |
| FINANCING CASH FLOW | | | 15.66M | -728.70K | 3.57M | 7.99M | |
| |
| Exchange Rate Effect | | | 555.50K | -33.90K | -59.80K | -80.20K | |
| CHANGE IN CASH | | | 4.92M | 863.90K | -99.70K | 672.70K | |
| |
| FREE CASH FLOW | |
|---|
| Operating Cash Flow | | | -2.23M | 2.21M | -2.26M | -7.18M | |
| Capital Expenditure | | | -9.26M | -583.30K | -2.01M | -60.00K | |
| FREE CASH FLOW | | | -11.49M | 1.63M | -4.27M | -7.24M | |