| 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 | 13.74M | 15.15M | -25.02M | 6.62M | 7.27M | |||
| Depreciation Amortization | 2.15M | 2.25M | 2.19M | 2.44M | 2.51M | |||
| Income Taxes - Deferred | N/A | -179.50K | -43.70K | -90.00K | 20.00K | |||
| Change In Working Capital | -5.37M | -3.51M | -9.03M | -930.00K | -15.04M | |||
| Interest Paid | -2.00K | 48.40K | 277.20K | 410.00K | 640.00K | |||
| Taxes Paid | 2.40M | 1.59M | 978.00K | 700.00K | 1.63M | |||
| Other non cash items | 1.59M | -366.80K | 34.35M | -720.00K | -520.00K | |||
| OPERATING CASH FLOW | 12.16M | 13.34M | 2.45M | 7.31M | -5.76M | |||
| CASH FLOWS FROM INVESTING ACTIVITIES | ||||||||
| Capital Expenditure | -813.40K | -1.96M | -735.50K | -530.00K | -890.00K | |||
| Other Investing Activity | 375.20K | 96.00K | 1.81M | 560.00K | 260.00K | |||
| INVESTING CASH FLOW | -438.30K | -1.87M | 1.07M | 30.00K | -640.00K | |||
| CASH FLOWS FROM FINANCING ACTIVITIES | ||||||||
| Debt Issued/Reduced | -16.78M | -19.58M | 3.57M | -13.48M | 800.00K | |||
| Stock Issued/Repurchased | N/A | N/A | N/A | N/A | N/A | |||
| Dividend Paid | N/A | N/A | N/A | N/A | N/A | |||
| Other Financing Activity | N/A | -11.32M | -703.60K | 9.20M | 13.66M | |||
| FINANCING CASH FLOW | -28.77M | -30.90M | 2.87M | -4.28M | 14.46M | |||
| Exchange Rate Effect | 270.20K | -150.30K | 2.07M | -1.13M | 330.00K | |||
| CHANGE IN CASH | -16.78M | -19.58M | 8.46M | 1.93M | 8.39M | |||
| FREE CASH FLOW | ||||||||
| Operating Cash Flow | 12.16M | 13.34M | 2.45M | 7.31M | -5.76M | |||
| Capital Expenditure | -813.40K | -1.96M | -735.50K | -530.00K | -890.00K | |||
| FREE CASH FLOW | 11.34M | 11.38M | 1.71M | 6.78M | -6.65M | |||
All data in USD