| 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 | -4.73M | -5.19M | 133.90K | 820.00K | 1.17M | |||
| Depreciation Amortization | -41.00K | 80.30K | 140.20K | N/A | N/A | |||
| Income Taxes - Deferred | N/A | -222.20K | 38.80K | 160.00K | 180.00K | |||
| Change In Working Capital | -4.25M | -662.20K | 5.30M | 1.14M | -14.16M | |||
| Interest Paid | 49.20K | 62.50K | 262.70K | 840.00K | 420.00K | |||
| Taxes Paid | N/A | 2.00K | 74.50K | 50.00K | 0.00 | |||
| Other non cash items | 8.56M | 6.24M | 140.20K | 80.00K | -270.00K | |||
| OPERATING CASH FLOW | 374.50K | 242.20K | 5.61M | 2.19M | -13.08M | |||
| CASH FLOWS FROM INVESTING ACTIVITIES | ||||||||
| Capital Expenditure | N/A | -365.00K | N/A | N/A | N/A | |||
| Other Investing Activity | -5.37M | -5.77M | -672.50K | N/A | N/A | |||
| INVESTING CASH FLOW | -5.37M | -6.13M | -672.50K | N/A | N/A | |||
| CASH FLOWS FROM FINANCING ACTIVITIES | ||||||||
| Debt Issued/Reduced | 1.56M | -124.60K | -9.49M | 50.53M | 13.58M | |||
| Stock Issued/Repurchased | N/A | 8.92M | 1.20M | 1.20M | 0.00 | |||
| Other Financing Activity | N/A | -1.69M | 3.73M | -54.36M | N/A | |||
| FINANCING CASH FLOW | -133.30K | 7.11M | -4.56M | -2.63M | 13.58M | |||
| CHANGE IN CASH | -5.13M | 1.22M | 374.60K | -440.00K | 490.00K | |||
| FREE CASH FLOW | ||||||||
| Operating Cash Flow | 374.50K | 242.20K | 5.61M | 2.19M | -13.08M | |||
| Capital Expenditure | N/A | -365.00K | N/A | N/A | N/A | |||
| FREE CASH FLOW | 374.50K | -122.80K | 5.61M | 2.19M | -13.08M | |||
All data in USD