| TTM (2025-9-30) | 2024 (2024-12-31) | 2023 (2023-12-31) | 2022 (2022-12-31) | 2021 (2021-12-31) | ||||
|---|---|---|---|---|---|---|---|---|
| CASH FLOWS FROM OPERATING ACTIVITIES | ||||||||
| Net Income | -14.04M | -7.23M | 2.82M | 890.00K | 0.00 | |||
| Depreciation Amortization | 18.00K | 74.00K | 279.00K | N/A | N/A | |||
| Change In Working Capital | -1.86M | -1.32M | 1.21M | 1.69M | 0.00 | |||
| Interest Paid | 21.00K | 1.00K | 16.00K | N/A | N/A | |||
| Taxes Paid | N/A | N/A | -1.80M | -330.00K | N/A | |||
| Other non cash items | 4.50M | -553.00K | 2.82M | -3.76M | N/A | |||
| OPERATING CASH FLOW | -9.20M | -9.03M | -7.40M | -1.18M | 0.00 | |||
| CASH FLOWS FROM INVESTING ACTIVITIES | ||||||||
| Capital Expenditure | N/A | 0.00 | -48.00K | N/A | N/A | |||
| Other Investing Activity | N/A | N/A | 278.44M | -305.67M | N/A | |||
| INVESTING CASH FLOW | N/A | 0.00 | -48.00K | -305.67M | N/A | |||
| CASH FLOWS FROM FINANCING ACTIVITIES | ||||||||
| Debt Issued/Reduced | N/A | 2.89M | 1.22M | -100.00K | 100.00K | |||
| Stock Issued/Repurchased | N/A | N/A | 0.00 | 308.09M | N/A | |||
| Other Financing Activity | 8.78M | 8.28M | -371.00K | -740.00K | -100.00K | |||
| FINANCING CASH FLOW | 9.21M | 11.16M | 849.00K | 307.25M | 0.00 | |||
| CHANGE IN CASH | 41.00K | 2.13M | -6.60M | 400.00K | 0.00 | |||
| FREE CASH FLOW | ||||||||
| Operating Cash Flow | -9.20M | -9.03M | -7.40M | -1.18M | 0.00 | |||
| Capital Expenditure | N/A | 0.00 | -48.00K | N/A | N/A | |||
| FREE CASH FLOW | -9.20M | -9.03M | -7.45M | -1.18M | 0.00 | |||
All data in USD