| 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 | 4.51M | 6.46M | 4.88M | 4.05M | 40.09M | |||
| Depreciation Amortization | 11.18M | 10.39M | 10.97M | 11.46M | 12.95M | |||
| Income Taxes - Deferred | -701.00K | -1.77M | 1.50M | 1.81M | 7.94M | |||
| Change In Working Capital | 2.60M | 797.00K | 1.96M | -1.37M | 6.42M | |||
| Interest Paid | 2.64M | 2.97M | 4.17M | 2.89M | 2.15M | |||
| Taxes Paid | 3.19M | 2.79M | 927.00K | -1.76M | -1.23M | |||
| Other non cash items | 11.25M | 13.11M | 13.66M | 6.39M | -45.15M | |||
| OPERATING CASH FLOW | 28.83M | 28.99M | 32.97M | 22.34M | 22.24M | |||
| CASH FLOWS FROM INVESTING ACTIVITIES | ||||||||
| Capital Expenditure | -38.26M | -51.19M | -11.22M | -27.61M | -16.53M | |||
| Other Investing Activity | 4.79M | 573.00K | -37.53M | 4.42M | 83.13M | |||
| INVESTING CASH FLOW | -33.47M | -50.62M | -48.75M | -23.20M | 66.60M | |||
| CASH FLOWS FROM FINANCING ACTIVITIES | ||||||||
| Debt Issued/Reduced | N/A | N/A | 0.00 | 0.00 | 2.07M | |||
| Stock Issued/Repurchased | N/A | 221.00K | -976.00K | 412.00K | 5.00K | |||
| Other Financing Activity | -13.00M | 12.48M | -3.19M | 16.42M | -3.31M | |||
| FINANCING CASH FLOW | -5.19M | 12.70M | -4.17M | 16.83M | -1.23M | |||
| CHANGE IN CASH | -9.83M | -8.94M | -19.94M | 15.98M | 87.61M | |||
| FREE CASH FLOW | ||||||||
| Operating Cash Flow | 28.83M | 28.99M | 32.97M | 22.34M | 22.24M | |||
| Capital Expenditure | -38.26M | -51.19M | -11.22M | -27.61M | -16.53M | |||
| FREE CASH FLOW | -9.43M | -22.21M | 21.75M | -5.28M | 5.71M | |||
All data in USD