| TTM (2025-6-30) | 2024 (2024-12-31) | 2023 (2023-12-31) | 2022 (2022-12-31) | ||||
|---|---|---|---|---|---|---|---|
| CASH FLOWS FROM OPERATING ACTIVITIES | |||||||
| Net Income | -4.74M | -2.29M | 2.18M | 6.22M | |||
| Depreciation Amortization | 147.70K | 143.70K | 102.80K | 68.50K | |||
| Income Taxes - Deferred | N/A | -400.00 | -44.00K | -35.00K | |||
| Change In Working Capital | 2.13M | 2.87M | 4.52M | 2.94M | |||
| Interest Paid | 300.00 | 5.40K | 8.10K | 6.10K | |||
| Other non cash items | 600.80K | -175.00K | 234.00K | 172.70K | |||
| OPERATING CASH FLOW | -1.86M | 540.40K | 7.00M | 9.36M | |||
| CASH FLOWS FROM INVESTING ACTIVITIES | |||||||
| Capital Expenditure | -447.80K | -46.20K | -490.00K | -422.50K | |||
| INVESTING CASH FLOW | -447.80K | -46.20K | -490.00K | -422.50K | |||
| CASH FLOWS FROM FINANCING ACTIVITIES | |||||||
| Debt Issued/Reduced | N/A | -98.80K | -133.60K | -101.50K | |||
| Other Financing Activity | 29.90K | -3.45M | -7.41M | -4.47M | |||
| FINANCING CASH FLOW | 4.68M | -3.55M | -7.54M | -4.57M | |||
| CHANGE IN CASH | 2.38M | -3.06M | -1.04M | 4.37M | |||
| FREE CASH FLOW | |||||||
| Operating Cash Flow | -1.86M | 540.40K | 7.00M | 9.36M | |||
| Capital Expenditure | -447.80K | -46.20K | -490.00K | -422.50K | |||
| FREE CASH FLOW | -2.31M | 494.20K | 6.51M | 8.94M | |||
All data in USD