| TTM (2025-9-30) | 2025 (2025-6-30) | 2024 (2024-6-30) | 2023 (2022-12-31) | 2022 (2021-12-31) | ||||
|---|---|---|---|---|---|---|---|---|
| CASH FLOWS FROM OPERATING ACTIVITIES | ||||||||
| Net Income | 19.56M | 15.08M | 4.58M | 2.94M | 3.24M | |||
| Depreciation Amortization | 5.36M | 5.33M | 5.88M | 6.63M | 8.26M | |||
| Income Taxes - Deferred | N/A | 2.32M | -3.63M | -8.17M | -1.18M | |||
| Change In Working Capital | 8.31M | 707.00K | 45.98M | 1.66M | 640.00K | |||
| Interest Paid | 8.51M | 9.17M | 12.25M | 11.43M | 2.88M | |||
| Taxes Paid | 1.83M | 1.73M | 444.00K | 648.00K | 9.35M | |||
| Other non cash items | 4.63M | 3.37M | 2.97M | -5.82M | -4.22M | |||
| OPERATING CASH FLOW | 41.15M | 26.81M | 55.77M | -1.21M | -340.00K | |||
| CASH FLOWS FROM INVESTING ACTIVITIES | ||||||||
| Capital Expenditure | -389.00K | -54.00K | -183.00K | -825.00K | -50.00K | |||
| Other Investing Activity | N/A | -8.08M | 66.00K | 0.00 | -116.15M | |||
| INVESTING CASH FLOW | -8.44M | -8.13M | -117.00K | 0.00 | -116.15M | |||
| CASH FLOWS FROM FINANCING ACTIVITIES | ||||||||
| Debt Issued/Reduced | -33.73M | -18.57M | -53.31M | 470.00K | -600.00K | |||
| Stock Issued/Repurchased | N/A | N/A | 2.13M | 0.00 | 4.12M | |||
| Other Financing Activity | N/A | N/A | -4.21M | 30.00K | 113.59M | |||
| FINANCING CASH FLOW | -33.78M | -18.57M | -55.39M | 500.00K | 117.11M | |||
| Exchange Rate Effect | N/A | 3.00K | -2.00K | -11.00K | 7.00K | |||
| CHANGE IN CASH | -1.07M | 107.00K | 264.00K | -710.00K | 620.00K | |||
| FREE CASH FLOW | ||||||||
| Operating Cash Flow | 41.15M | 26.81M | 55.77M | -1.21M | -340.00K | |||
| Capital Expenditure | -389.00K | -54.00K | -183.00K | -825.00K | -50.00K | |||
| FREE CASH FLOW | 40.76M | 26.75M | 55.59M | -1.21M | -340.00K | |||
All data in USD