| 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 | 6.71M | 6.32M | 129.00K | -631.00K | -13.00K | |||
| Depreciation Amortization | 115.00K | 121.00K | 161.00K | 122.00K | 75.00K | |||
| Income Taxes - Deferred | N/A | -4.43M | N/A | N/A | N/A | |||
| Change In Working Capital | -996.00K | -1.31M | -409.00K | 244.00K | -122.00K | |||
| Interest Paid | 0.00 | 1.00K | 3.00K | 2.00K | 6.00K | |||
| Taxes Paid | 145.00K | 108.00K | 0.00 | 0.00 | 0.00 | |||
| Other non cash items | 314.00K | 210.00K | 191.00K | 296.00K | 192.00K | |||
| OPERATING CASH FLOW | 1.96M | 905.00K | 72.00K | 31.00K | 132.00K | |||
| CASH FLOWS FROM INVESTING ACTIVITIES | ||||||||
| Capital Expenditure | -33.00K | -56.00K | -78.00K | -308.00K | -324.00K | |||
| Other Investing Activity | N/A | N/A | N/A | N/A | N/A | |||
| INVESTING CASH FLOW | -33.00K | -56.00K | -78.00K | -308.00K | -324.00K | |||
| CASH FLOWS FROM FINANCING ACTIVITIES | ||||||||
| Debt Issued/Reduced | N/A | N/A | N/A | 0.00 | -149.00K | |||
| Stock Issued/Repurchased | N/A | 28.00K | 5.00K | 5.00K | 0.00 | |||
| Other Financing Activity | N/A | N/A | N/A | N/A | N/A | |||
| FINANCING CASH FLOW | N/A | 28.00K | 5.00K | 5.00K | -149.00K | |||
| Exchange Rate Effect | N/A | N/A | N/A | N/A | N/A | |||
| CHANGE IN CASH | 2.01M | 877.00K | -1.00K | -272.00K | -341.00K | |||
| FREE CASH FLOW | ||||||||
| Operating Cash Flow | 1.96M | 905.00K | 72.00K | 31.00K | 132.00K | |||
| Capital Expenditure | -33.00K | -56.00K | -78.00K | -308.00K | -324.00K | |||
| FREE CASH FLOW | 1.93M | 849.00K | -6.00K | -277.00K | -192.00K | |||
All data in USD