| 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 | 4.46M | -15.38M | -51.77M | 27.58M | 52.48M | |||
| Depreciation Amortization | 2.35M | 2.62M | 2.99M | 3.50M | 4.04M | |||
| Income Taxes - Deferred | -6.10M | -6.19M | -7.05M | 3.02M | 1.92M | |||
| Change In Working Capital | -3.04M | 9.19M | 73.55M | 80.21M | 12.27M | |||
| Interest Paid | 67.34M | 83.53M | 67.87M | 16.01M | 11.58M | |||
| Taxes Paid | 2.92M | 0.00 | 6.66M | 2.08M | 10.13M | |||
| Other non cash items | -2.29M | 3.46M | 26.35M | -20.38M | -11.40M | |||
| OPERATING CASH FLOW | -4.61M | -6.31M | 44.06M | 93.93M | 59.31M | |||
| CASH FLOWS FROM INVESTING ACTIVITIES | ||||||||
| Capital Expenditure | -986.00K | -588.00K | -961.00K | -455.00K | -1.26M | |||
| Other Investing Activity | 292.80M | 419.62M | -22.25M | -627.73M | 53.74M | |||
| INVESTING CASH FLOW | 291.81M | 419.03M | -23.21M | -628.18M | 52.48M | |||
| CASH FLOWS FROM FINANCING ACTIVITIES | ||||||||
| Debt Issued/Reduced | N/A | N/A | N/A | 0.00 | -14.15M | |||
| Stock Issued/Repurchased | 8.25M | 153.41M | 26.00K | 14.00K | 800.00K | |||
| Dividend Paid | N/A | 0.00 | -4.64M | -9.18M | -7.18M | |||
| Other Financing Activity | -435.28M | -511.29M | 27.65M | 490.14M | -78.57M | |||
| FINANCING CASH FLOW | -452.03M | -357.88M | 23.03M | 480.98M | -99.09M | |||
| CHANGE IN CASH | -164.83M | 54.84M | 43.88M | -53.27M | 12.70M | |||
| FREE CASH FLOW | ||||||||
| Operating Cash Flow | -4.61M | -6.31M | 44.06M | 93.93M | 59.31M | |||
| Capital Expenditure | -986.00K | -588.00K | -961.00K | -455.00K | -1.26M | |||
| FREE CASH FLOW | -5.60M | -6.90M | 43.09M | 93.48M | 58.05M | |||
All data in USD