| 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 | -370.37M | -11.74M | -8.85M | -14.07M | -18.13M | |||
| Depreciation Amortization | N/A | 60.00K | 162.00K | 255.00K | 310.00K | |||
| Change In Working Capital | 809.00K | -8.00K | -311.00K | -1.31M | 130.00K | |||
| Interest Paid | N/A | N/A | 0.00 | 927.00K | N/A | |||
| Taxes Paid | N/A | N/A | N/A | N/A | N/A | |||
| Other non cash items | 356.83M | 649.00K | -1.42M | 813.00K | 4.31M | |||
| OPERATING CASH FLOW | -12.71M | -11.04M | -10.42M | -14.31M | -13.39M | |||
| CASH FLOWS FROM INVESTING ACTIVITIES | ||||||||
| Capital Expenditure | N/A | -5.00K | -29.00K | -17.00K | -60.00K | |||
| Other Investing Activity | N/A | N/A | 0.00 | 6.00K | 0.00 | |||
| INVESTING CASH FLOW | -267.38M | -5.00K | -29.00K | -11.00K | -60.00K | |||
| CASH FLOWS FROM FINANCING ACTIVITIES | ||||||||
| Debt Issued/Reduced | N/A | N/A | N/A | N/A | 0.00 | |||
| Stock Issued/Repurchased | 416.75M | 7.95M | 1.14M | 18.64M | 24.02M | |||
| Other Financing Activity | -15.38M | -1.00M | -65.00K | -775.00K | -2.89M | |||
| FINANCING CASH FLOW | 400.68M | 6.95M | 1.08M | 17.87M | 21.13M | |||
| Exchange Rate Effect | N/A | -2.00K | 1.00K | -4.00K | -10.00K | |||
| CHANGE IN CASH | 120.58M | -4.09M | -9.37M | 3.54M | 7.67M | |||
| FREE CASH FLOW | ||||||||
| Operating Cash Flow | -12.71M | -11.04M | -10.42M | -14.31M | -13.39M | |||
| Capital Expenditure | N/A | -5.00K | -29.00K | -17.00K | -60.00K | |||
| FREE CASH FLOW | -12.71M | -11.05M | -10.45M | -14.33M | -13.45M | |||
All data in USD