| 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 | -2.17M | -513.00K | -10.66M | -570.00K | 2.62M | |||
| Depreciation Amortization | 323.00K | 384.00K | 486.00K | 520.00K | 560.00K | |||
| Income Taxes - Deferred | 31.00K | 403.00K | 3.86M | -300.00K | 310.00K | |||
| Change In Working Capital | -416.00K | -2.04M | 3.66M | -210.00K | -1.93M | |||
| Interest Paid | 14.28M | 13.44M | 8.79M | 1.69M | 1.28M | |||
| Taxes Paid | 114.00K | 49.00K | 56.00K | 50.00K | 390.00K | |||
| Other non cash items | 1.55M | -1.19M | 737.00K | 1.52M | 860.00K | |||
| OPERATING CASH FLOW | -685.00K | -2.95M | -1.92M | 970.00K | 2.42M | |||
| CASH FLOWS FROM INVESTING ACTIVITIES | ||||||||
| Capital Expenditure | -223.00K | -368.00K | -349.00K | -100.00K | -40.00K | |||
| Other Investing Activity | -6.57M | -2.14M | -39.14M | -57.97M | -43.46M | |||
| INVESTING CASH FLOW | -6.91M | -2.51M | -39.49M | -58.07M | -43.50M | |||
| CASH FLOWS FROM FINANCING ACTIVITIES | ||||||||
| Debt Issued/Reduced | -54.00K | 1.51M | N/A | N/A | N/A | |||
| Stock Issued/Repurchased | -1.35M | -3.70M | 23.47M | -630.00K | -520.00K | |||
| Other Financing Activity | 11.45M | 8.69M | 15.75M | 59.34M | 42.23M | |||
| FINANCING CASH FLOW | 10.28M | 6.49M | 39.22M | 58.71M | 41.72M | |||
| CHANGE IN CASH | 2.68M | 1.03M | -2.18M | 1.61M | 640.00K | |||
| FREE CASH FLOW | ||||||||
| Operating Cash Flow | -685.00K | -2.95M | -1.92M | 970.00K | 2.42M | |||
| Capital Expenditure | -223.00K | -368.00K | -349.00K | -100.00K | -40.00K | |||
| FREE CASH FLOW | -908.00K | -3.32M | -2.26M | 870.00K | 2.38M | |||
All data in USD