| 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 | -8.69M | 4.53M | 11.43M | 11.73M | 52.85M | |||
| Depreciation Amortization | 8.43M | 6.86M | 4.89M | 4.35M | 4.36M | |||
| Income Taxes - Deferred | -99.00K | 333.00K | -97.00K | N/A | N/A | |||
| Change In Working Capital | 2.25M | -277.00K | -169.00K | 1.69M | 4.88M | |||
| Interest Paid | 122.00K | 288.00K | 195.00K | 740.00K | 390.00K | |||
| Taxes Paid | 462.00K | 114.00K | 175.00K | N/A | N/A | |||
| Other non cash items | 9.25M | 6.38M | 6.10M | 5.62M | -22.29M | |||
| OPERATING CASH FLOW | 11.15M | 17.83M | 22.16M | 23.40M | 39.80M | |||
| CASH FLOWS FROM INVESTING ACTIVITIES | ||||||||
| Capital Expenditure | -29.67M | -23.82M | -17.16M | -8.10M | -1.29M | |||
| Other Investing Activity | N/A | -2.98M | 10.85M | 10.68M | -17.24M | |||
| INVESTING CASH FLOW | -26.67M | -26.80M | -6.31M | 2.57M | -18.53M | |||
| CASH FLOWS FROM FINANCING ACTIVITIES | ||||||||
| Debt Issued/Reduced | 217.00K | 1.74M | -9.90M | 4.50M | 12.21M | |||
| Stock Issued/Repurchased | N/A | N/A | 46.17M | N/A | N/A | |||
| Other Financing Activity | N/A | -1.73M | -30.69M | -29.16M | -30.75M | |||
| FINANCING CASH FLOW | -1.82M | 18.00K | 5.58M | -24.67M | -18.54M | |||
| CHANGE IN CASH | -17.26M | -8.96M | 21.44M | 1.30M | 2.73M | |||
| FREE CASH FLOW | ||||||||
| Operating Cash Flow | 11.15M | 17.83M | 22.16M | 23.40M | 39.80M | |||
| Capital Expenditure | -29.67M | -23.82M | -17.16M | -8.10M | -1.29M | |||
| FREE CASH FLOW | -18.52M | -6.00M | 5.01M | 15.30M | 38.51M | |||
All data in USD