| 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 | -209.73M | -83.69M | -100.10M | -59.59M | -94.16M | |||
| Depreciation Amortization | 97.85M | 44.74M | 45.67M | 54.67M | 45.18M | |||
| Income Taxes - Deferred | -785.00K | 2.63M | -515.00K | 170.00K | 70.00K | |||
| Change In Working Capital | 8.83M | -16.82M | -8.68M | 9.24M | -15.74M | |||
| Interest Paid | 10.96M | 27.40M | 16.36M | 1.87M | 3.91M | |||
| Taxes Paid | 33.00K | 60.00K | 77.00K | 70.00K | 20.00K | |||
| Other non cash items | 198.11M | 117.72M | 107.40M | 62.23M | 105.94M | |||
| OPERATING CASH FLOW | 94.28M | 64.58M | 43.78M | 66.73M | 41.30M | |||
| CASH FLOWS FROM INVESTING ACTIVITIES | ||||||||
| Capital Expenditure | -64.28M | -79.96M | -121.28M | -53.50M | -28.91M | |||
| Other Investing Activity | 47.19M | 2.28M | -80.73M | -95.04M | -178.75M | |||
| INVESTING CASH FLOW | -17.10M | -77.68M | -202.01M | -148.54M | -207.66M | |||
| CASH FLOWS FROM FINANCING ACTIVITIES | ||||||||
| Debt Issued/Reduced | -4.92M | -4.17M | 147.67M | 108.72M | -46.70M | |||
| Stock Issued/Repurchased | -7.86M | 64.00K | 242.00K | -4.76M | 201.54M | |||
| Other Financing Activity | -33.00K | 2.16M | -8.79M | -2.32M | -2.01M | |||
| FINANCING CASH FLOW | -12.82M | -1.94M | 139.12M | 101.65M | 152.83M | |||
| Exchange Rate Effect | -415.00K | -356.00K | 128.00K | -350.00K | 10.00K | |||
| CHANGE IN CASH | 63.95M | -15.40M | -18.99M | 19.49M | -13.52M | |||
| FREE CASH FLOW | ||||||||
| Operating Cash Flow | 94.28M | 64.58M | 43.78M | 66.73M | 41.30M | |||
| Capital Expenditure | -64.28M | -79.96M | -121.28M | -53.50M | -28.91M | |||
| FREE CASH FLOW | 30.00M | -15.38M | -77.50M | 13.23M | 12.39M | |||
All data in USD