| 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 | -6.32M | 3.01M | 14.75M | 1.02M | -240.00K | |||
| Depreciation Amortization | 27.39M | 23.83M | 20.35M | N/A | N/A | |||
| Income Taxes - Deferred | -370.00K | -778.00K | 3.44M | N/A | N/A | |||
| Change In Working Capital | -11.26M | -17.59M | -8.12M | 160.00K | 240.00K | |||
| Interest Paid | 4.72M | 2.67M | 1.17M | N/A | N/A | |||
| Taxes Paid | 4.00M | 2.97M | 3.01M | N/A | N/A | |||
| Other non cash items | 1.48M | -2.42M | -7.08M | -2.84M | -20.00K | |||
| OPERATING CASH FLOW | 10.93M | 6.06M | 23.33M | -1.67M | -10.00K | |||
| CASH FLOWS FROM INVESTING ACTIVITIES | ||||||||
| Capital Expenditure | -20.57M | -22.90M | -43.75M | N/A | N/A | |||
| Other Investing Activity | -179.00K | -30.68M | 19.89M | -1.54M | -209.07M | |||
| INVESTING CASH FLOW | -20.75M | -53.59M | -23.86M | -1.54M | -209.07M | |||
| CASH FLOWS FROM FINANCING ACTIVITIES | ||||||||
| Debt Issued/Reduced | 2.44M | 48.61M | -18.35M | 2.07M | -140.00K | |||
| Stock Issued/Repurchased | N/A | N/A | N/A | N/A | 210.82M | |||
| Other Financing Activity | 12.00K | -722.00K | 22.64M | -10.00K | -240.00K | |||
| FINANCING CASH FLOW | 1.29M | 47.88M | 4.29M | 2.06M | 210.44M | |||
| Exchange Rate Effect | 860.00K | -175.00K | -114.00K | N/A | N/A | |||
| CHANGE IN CASH | -7.66M | 182.00K | 3.65M | -1.15M | 1.36M | |||
| FREE CASH FLOW | ||||||||
| Operating Cash Flow | 10.93M | 6.06M | 23.33M | -1.67M | -10.00K | |||
| Capital Expenditure | -20.57M | -22.90M | -43.75M | N/A | N/A | |||
| FREE CASH FLOW | -9.64M | -16.85M | -20.42M | -1.67M | -10.00K | |||
All data in USD