| TTM (2025-6-30) | 2024 (2024-12-31) | 2023 (2023-12-31) | 2022 (2022-12-31) | 2021 (2021-12-31) | ||||
|---|---|---|---|---|---|---|---|---|
| CASH FLOWS FROM OPERATING ACTIVITIES | ||||||||
| Net Income | 1.01M | -1.88M | 864.70K | 2.93M | 3.20M | |||
| Depreciation Amortization | 770.00K | 800.00K | 970.70K | 640.00K | 700.00K | |||
| Income Taxes - Deferred | -39.90K | -31.20K | -25.10K | 20.00K | N/A | |||
| Change In Working Capital | -1.29M | -1.51M | -710.00K | -1.12M | -2.76M | |||
| Interest Paid | 470.00K | 600.00K | 650.00K | 370.00K | 310.00K | |||
| Taxes Paid | 50.00K | 40.00K | 370.00K | 70.00K | 320.00K | |||
| Other non cash items | 60.00K | 2.20M | -110.00K | 20.00K | 0.00 | |||
| OPERATING CASH FLOW | 530.00K | -410.00K | 880.00K | 2.49M | 1.14M | |||
| CASH FLOWS FROM INVESTING ACTIVITIES | ||||||||
| Capital Expenditure | -20.00K | -30.00K | -860.00K | -9.53M | -1.00M | |||
| Other Investing Activity | -32.69M | -33.00M | -1.39M | -2.14M | -2.05M | |||
| INVESTING CASH FLOW | -32.68M | -33.00M | -2.25M | -11.67M | -3.05M | |||
| CASH FLOWS FROM FINANCING ACTIVITIES | ||||||||
| Debt Issued/Reduced | -1.04M | 490.00K | -7.20M | 10.49M | 1.35M | |||
| Stock Issued/Repurchased | N/A | 33.00M | 8.37M | N/A | N/A | |||
| Other Financing Activity | 130.00K | 20.00K | -790.00K | 350.00K | -370.00K | |||
| FINANCING CASH FLOW | 32.58M | 34.00M | 380.00K | 10.84M | 980.00K | |||
| Exchange Rate Effect | 370.00K | 330.00K | -310.00K | -80.00K | 30.00K | |||
| CHANGE IN CASH | 800.00K | 920.00K | -1.30M | 1.58M | -900.00K | |||
| FREE CASH FLOW | ||||||||
| Operating Cash Flow | 530.00K | -410.00K | 880.00K | 2.49M | 1.14M | |||
| Capital Expenditure | -20.00K | -30.00K | -860.00K | -9.53M | -1.00M | |||
| FREE CASH FLOW | 510.00K | -440.00K | 20.00K | -7.04M | 140.00K | |||
All data in USD