| 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 | -29.62M | -95.37M | -137.44M | -232.13M | -192.00M | |||
| Depreciation Amortization | 25.61M | 19.41M | 12.14M | 11.50M | 13.29M | |||
| Income Taxes - Deferred | 700.00K | -12.64M | -1.32M | -2.41M | -1.91M | |||
| Change In Working Capital | -7.15M | 9.73M | -14.08M | -11.10M | 28.02M | |||
| Taxes Paid | 14.32M | 11.95M | 12.03M | 13.41M | 10.46M | |||
| Other non cash items | 231.87M | 239.51M | 226.88M | 231.61M | 164.05M | |||
| OPERATING CASH FLOW | 221.40M | 160.65M | 86.18M | -2.53M | 11.46M | |||
| CASH FLOWS FROM INVESTING ACTIVITIES | ||||||||
| Capital Expenditure | -22.36M | -14.66M | -8.34M | -12.25M | -9.12M | |||
| Other Investing Activity | 280.45M | 53.47M | 166.84M | -272.58M | -411.18M | |||
| INVESTING CASH FLOW | 258.08M | 38.80M | 158.50M | -284.83M | -420.30M | |||
| CASH FLOWS FROM FINANCING ACTIVITIES | ||||||||
| Stock Issued/Repurchased | -393.56M | -6.96M | 7.36M | 10.98M | 1.07B | |||
| Other Financing Activity | -56.09M | -60.30M | -67.98M | -167.33M | -11.07M | |||
| FINANCING CASH FLOW | -449.64M | -67.26M | -60.62M | -156.35M | 1.06B | |||
| CHANGE IN CASH | 29.84M | 132.19M | 184.06M | -443.71M | 649.53M | |||
| FREE CASH FLOW | ||||||||
| Operating Cash Flow | 221.40M | 160.65M | 86.18M | -2.53M | 11.46M | |||
| Capital Expenditure | -22.36M | -14.66M | -8.34M | -12.25M | -9.12M | |||
| FREE CASH FLOW | 199.03M | 145.98M | 77.84M | -14.78M | 2.34M | |||
All data in USD