| 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 | 50.42M | 17.78M | 11.70M | 40.00M | 52.70M | |||
| Depreciation Amortization | 14.93M | 9.84M | 8.53M | 8.50M | 8.90M | |||
| Income Taxes - Deferred | 5.92M | -3.98M | 893.00K | 900.00K | 2.80M | |||
| Change In Working Capital | 16.41M | 11.48M | 16.02M | 59.70M | 119.80M | |||
| Interest Paid | 108.56M | 110.02M | 72.64M | 15.10M | 4.50M | |||
| Taxes Paid | 2.40M | 448.00K | 10.84M | 12.50M | 13.10M | |||
| Other non cash items | -26.98M | -6.16M | -8.15M | -6.10M | -34.30M | |||
| OPERATING CASH FLOW | 60.71M | 28.96M | 28.98M | 103.00M | 149.80M | |||
| CASH FLOWS FROM INVESTING ACTIVITIES | ||||||||
| Capital Expenditure | -12.69M | -12.37M | -3.17M | -1.80M | -1.70M | |||
| Other Investing Activity | -86.63M | -317.66M | -48.91M | -290.80M | -416.00M | |||
| INVESTING CASH FLOW | -99.32M | -330.03M | -52.09M | -292.60M | -417.70M | |||
| CASH FLOWS FROM FINANCING ACTIVITIES | ||||||||
| Debt Issued/Reduced | -46.30M | -76.81M | -63.91M | 377.90M | 100.00K | |||
| Stock Issued/Repurchased | -562.00K | -276.00K | -6.64M | -700.00K | -700.00K | |||
| Dividend Paid | -19.71M | -15.45M | -14.82M | -12.80M | -10.80M | |||
| Other Financing Activity | 131.25M | 324.95M | 180.13M | -358.80M | 348.60M | |||
| FINANCING CASH FLOW | 64.68M | 232.42M | 94.76M | 5.60M | 337.20M | |||
| CHANGE IN CASH | 26.07M | -68.65M | 71.65M | -184.00M | 69.30M | |||
| FREE CASH FLOW | ||||||||
| Operating Cash Flow | 60.71M | 28.96M | 28.98M | 103.00M | 149.80M | |||
| Capital Expenditure | -12.69M | -12.37M | -3.17M | -1.80M | -1.70M | |||
| FREE CASH FLOW | 48.02M | 16.59M | 25.81M | 101.20M | 148.10M | |||
All data in USD