| CASH FLOWS FROM OPERATING ACTIVITIES | |
|---|
| Net Income | | | -5.68M | 1.51M | 2.13M | 2.59M | |
| Depreciation Amortization | | | 522.20K | 404.90K | 272.20K | 209.20K | |
| Income Taxes - Deferred | | | -21.90K | 254.20K | -4.30K | -1.80K | |
| Change In Working Capital | | | -142.40K | -958.50K | 275.80K | -1.41M | |
| Interest Paid | | | 36.80K | 59.50K | 101.50K | 31.30K | |
| Taxes Paid | | | 113.10K | 205.80K | 54.00K | 8.70K | |
| Other non cash items | | | 5.62M | 92.70K | 175.80K | 94.90K | |
| OPERATING CASH FLOW | | | 295.00K | 1.30M | 2.85M | 1.49M | |
| |
| CASH FLOWS FROM INVESTING ACTIVITIES | |
|---|
| Capital Expenditure | | | -983.60K | -761.80K | -1.44M | -865.60K | |
| Other Investing Activity | | | -2.45M | N/A | 6.60K | 8.20K | |
| INVESTING CASH FLOW | | | -3.43M | -761.80K | -1.43M | -857.30K | |
| |
| CASH FLOWS FROM FINANCING ACTIVITIES | |
|---|
| Debt Issued/Reduced | | | 1.12M | -1.08M | 513.00K | -335.50K | |
| Stock Issued/Repurchased | | | 3.29M | N/A | N/A | N/A | |
| Other Financing Activity | | | -265.00K | -172.20K | -347.50K | -438.70K | |
| FINANCING CASH FLOW | | | 4.15M | -1.25M | 165.60K | -774.20K | |
| |
| Exchange Rate Effect | | | 11.60K | -26.30K | -99.20K | 8.60K | |
| CHANGE IN CASH | | | 1.02M | -737.10K | 1.49M | -133.80K | |
| |
| FREE CASH FLOW | |
|---|
| Operating Cash Flow | | | 295.00K | 1.30M | 2.85M | 1.49M | |
| Capital Expenditure | | | -983.60K | -761.80K | -1.44M | -865.60K | |
| FREE CASH FLOW | | | -688.70K | 538.20K | 1.41M | 623.60K | |