| CASH FLOWS FROM OPERATING ACTIVITIES | |
|---|
| Net Income | | | -874.00K | 786.00K | 4.16M | |
| Depreciation Amortization | | | 847.00K | 750.00K | 640.00K | |
| Income Taxes - Deferred | | | -1.24M | -160.00K | -530.00K | |
| Change In Working Capital | | | 2.07M | -809.00K | -1.01M | |
| Interest Paid | | | 25.58M | 20.16M | 6.59M | |
| Taxes Paid | | | -439.00K | 478.00K | 2.50M | |
| Other non cash items | | | 1.67M | -336.00K | -2.83M | |
| OPERATING CASH FLOW | | | 2.46M | 231.00K | 437.00K | |
| |
| CASH FLOWS FROM INVESTING ACTIVITIES | |
|---|
| Capital Expenditure | | | -284.00K | -1.32M | N/A | |
| Other Investing Activity | | | -86.44M | -103.86M | -121.75M | |
| INVESTING CASH FLOW | | | -86.73M | -105.18M | -121.75M | |
| |
| CASH FLOWS FROM FINANCING ACTIVITIES | |
|---|
| Stock Issued/Repurchased | | | 34.46M | N/A | N/A | |
| Other Financing Activity | | | 60.93M | 96.89M | 110.31M | |
| FINANCING CASH FLOW | | | 95.39M | 96.89M | 110.31M | |
| |
| CHANGE IN CASH | | | 11.13M | -8.06M | -11.00M | |
| |
| FREE CASH FLOW | |
|---|
| Operating Cash Flow | | | 2.46M | 231.00K | 437.00K | |
| Capital Expenditure | | | -284.00K | -1.32M | N/A | |
| FREE CASH FLOW | | | 2.18M | -1.09M | 437.00K | |