| 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 | 63.41M | 5.43M | 25.91M | 16.11M | 10.71M | |||
| Depreciation Amortization | 5.87M | 3.64M | 1.92M | 2.00M | 1.72M | |||
| Income Taxes - Deferred | 13.30M | -426.00K | 418.00K | -2.55M | 140.00K | |||
| Change In Working Capital | -29.20M | 6.49M | -12.03M | -33.94M | 820.00K | |||
| Interest Paid | 63.87M | 52.09M | 29.03M | N/A | N/A | |||
| Taxes Paid | 11.19M | 4.77M | 12.37M | N/A | N/A | |||
| Other non cash items | 6.63M | 35.16M | 16.88M | 31.73M | 6.26M | |||
| OPERATING CASH FLOW | 60.01M | 50.29M | 33.10M | 13.35M | 19.65M | |||
| CASH FLOWS FROM INVESTING ACTIVITIES | ||||||||
| Capital Expenditure | -389.00K | -552.00K | -302.00K | -1.08M | -1.75M | |||
| Other Investing Activity | 207.86M | 525.21M | -78.63M | -511.62M | 10.28M | |||
| INVESTING CASH FLOW | 207.47M | 524.65M | -78.93M | -512.70M | 8.52M | |||
| CASH FLOWS FROM FINANCING ACTIVITIES | ||||||||
| Debt Issued/Reduced | -38.00M | -85.00M | 35.00M | 46.91M | -213.93M | |||
| Stock Issued/Repurchased | -3.57M | -1.02M | -762.00K | 440.00K | -3.50M | |||
| Other Financing Activity | -281.13M | -187.56M | 11.62M | -41.24M | 518.45M | |||
| FINANCING CASH FLOW | -322.69M | -273.58M | 45.86M | 6.10M | 301.02M | |||
| CHANGE IN CASH | -55.21M | 301.37M | 33.00K | -493.25M | 329.19M | |||
| FREE CASH FLOW | ||||||||
| Operating Cash Flow | 60.01M | 50.29M | 33.10M | 13.35M | 19.65M | |||
| Capital Expenditure | -389.00K | -552.00K | -302.00K | -1.08M | -1.75M | |||
| FREE CASH FLOW | 59.62M | 49.74M | 32.80M | 12.27M | 17.90M | |||
All data in USD