| CASH FLOWS FROM OPERATING ACTIVITIES | |
|---|
| Net Income | | | -11.97M | 2.50M | 3.08M | -1.50M | |
| Depreciation Amortization | | | 102.70K | 67.10K | 5.60K | 4.50K | |
| Income Taxes - Deferred | | | 153.40K | 439.90K | 714.90K | -135.60K | |
| Change In Working Capital | | | 1.53M | -5.22M | 7.70M | 1.60M | |
| Interest Paid | | | 253.70K | N/A | N/A | N/A | |
| Taxes Paid | | | 0.00 | N/A | N/A | N/A | |
| Other non cash items | | | 10.54M | 369.50K | 469.20K | 776.60K | |
| OPERATING CASH FLOW | | | 360.00K | -1.85M | 11.97M | 750.90K | |
| |
| CASH FLOWS FROM INVESTING ACTIVITIES | |
|---|
| Capital Expenditure | | | -13.70K | -262.10K | -5.00K | -5.40K | |
| Other Investing Activity | | | 0.00 | -7.95M | 0.00 | N/A | |
| INVESTING CASH FLOW | | | -13.70K | -8.21M | -5.00K | -5.40K | |
| |
| CASH FLOWS FROM FINANCING ACTIVITIES | |
|---|
| Debt Issued/Reduced | | | -1.80M | -1.50M | 2.98M | 1.05M | |
| Stock Issued/Repurchased | | | 5.12M | -6.00M | 10.00M | N/A | |
| Other Financing Activity | | | -562.60K | -797.20K | 0.00 | N/A | |
| FINANCING CASH FLOW | | | 2.76M | -8.30M | 12.98M | 1.05M | |
| |
| Exchange Rate Effect | | | 145.80K | 149.00K | -131.50K | -11.80K | |
| CHANGE IN CASH | | | 3.25M | -18.21M | 24.81M | 1.78M | |
| |
| FREE CASH FLOW | |
|---|
| Operating Cash Flow | | | 360.00K | -1.85M | 11.97M | 750.90K | |
| Capital Expenditure | | | -13.70K | -262.10K | -5.00K | -5.40K | |
| FREE CASH FLOW | | | 346.20K | -2.11M | 11.96M | 745.50K | |