| 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 | 23.70M | 24.85M | 23.50M | -5.93M | -3.03M | |||
| Depreciation Amortization | 19.31M | 13.55M | 13.40M | 11.61M | 10.99M | |||
| Income Taxes - Deferred | -6.03M | 1.83M | 2.66M | -630.00K | 1.74M | |||
| Change In Working Capital | 1.85M | -15.21M | -9.13M | 2.63M | 7.22M | |||
| Interest Paid | N/A | 544.00K | 564.00K | 0.00 | 100.00K | |||
| Taxes Paid | N/A | 1.89M | 13.64M | 2.44M | 1.19M | |||
| Other non cash items | 4.42M | 6.64M | 1.51M | 3.13M | 1.98M | |||
| OPERATING CASH FLOW | 43.26M | 31.67M | 31.94M | 10.81M | 18.90M | |||
| CASH FLOWS FROM INVESTING ACTIVITIES | ||||||||
| Capital Expenditure | -10.78M | -6.61M | -10.75M | -12.79M | -8.93M | |||
| Other Investing Activity | -108.44M | 0.00 | -1.94M | 4.63M | -2.16M | |||
| INVESTING CASH FLOW | -119.22M | -6.61M | -12.69M | -8.16M | -11.09M | |||
| CASH FLOWS FROM FINANCING ACTIVITIES | ||||||||
| Debt Issued/Reduced | 54.74M | -7.45M | -1.59M | 0.00 | -4.00M | |||
| Stock Issued/Repurchased | N/A | N/A | N/A | N/A | 0.00 | |||
| Dividend Paid | N/A | N/A | 0.00 | 0.00 | -35.00M | |||
| Other Financing Activity | N/A | -654.00K | N/A | N/A | N/A | |||
| FINANCING CASH FLOW | 119.58M | -8.11M | -1.59M | 0.00 | -39.00M | |||
| Exchange Rate Effect | 518.00K | -1.45M | -63.00K | 30.00K | -300.00K | |||
| CHANGE IN CASH | 44.14M | 15.50M | 17.61M | 2.68M | -31.49M | |||
| FREE CASH FLOW | ||||||||
| Operating Cash Flow | 43.26M | 31.67M | 31.94M | 10.81M | 18.90M | |||
| Capital Expenditure | -10.78M | -6.61M | -10.75M | -12.79M | -8.93M | |||
| FREE CASH FLOW | 32.48M | 25.06M | 21.20M | -1.98M | 9.97M | |||
All data in USD