| 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 | -13.37M | -27.03M | -64.67M | -139.92M | -76.68M | |||
| Depreciation Amortization | 14.18M | 13.81M | 12.48M | 11.42M | 6.15M | |||
| Change In Working Capital | 12.24M | 9.54M | -16.25M | -20.73M | 750.00K | |||
| Interest Paid | 5.69M | 2.47M | 894.00K | 900.00K | 0.00 | |||
| Taxes Paid | 669.00K | 381.00K | 583.00K | 30.00K | N/A | |||
| Other non cash items | 23.82M | 29.93M | 44.20M | 59.87M | 29.47M | |||
| OPERATING CASH FLOW | 36.87M | 26.25M | -24.24M | -89.36M | -40.30M | |||
| CASH FLOWS FROM INVESTING ACTIVITIES | ||||||||
| Capital Expenditure | -8.67M | -3.72M | -4.18M | -5.20M | -3.30M | |||
| Other Investing Activity | 40.67M | 109.01M | 7.00M | -111.33M | -183.57M | |||
| INVESTING CASH FLOW | 32.00M | 105.29M | 2.82M | -116.53M | -186.88M | |||
| CASH FLOWS FROM FINANCING ACTIVITIES | ||||||||
| Debt Issued/Reduced | -55.54M | -112.30M | 687.00K | 0.00 | 345.00M | |||
| Stock Issued/Repurchased | 3.73M | 1.71M | 3.85M | 210.00K | 5.88M | |||
| Dividend Paid | N/A | N/A | N/A | 0.00 | N/A | |||
| Other Financing Activity | -2.94M | -3.45M | -3.29M | 0.00 | -45.61M | |||
| FINANCING CASH FLOW | -54.74M | -114.04M | 1.24M | 210.00K | 305.27M | |||
| CHANGE IN CASH | 14.12M | 17.51M | -20.18M | -205.68M | 78.09M | |||
| FREE CASH FLOW | ||||||||
| Operating Cash Flow | 36.87M | 26.25M | -24.24M | -89.36M | -40.30M | |||
| Capital Expenditure | -8.67M | -3.72M | -4.18M | -5.20M | -3.30M | |||
| FREE CASH FLOW | 28.20M | 22.53M | -28.42M | -94.56M | -43.60M | |||
All data in USD