| 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 | -181.11M | -109.36M | -76.43M | -46.83M | -71.87M | |||
| Depreciation Amortization | 201.00K | 156.00K | 100.00K | 90.00K | 230.00K | |||
| Change In Working Capital | -5.37M | 3.23M | -2.95M | 2.13M | 1.86M | |||
| Interest Paid | N/A | 198.00K | N/A | N/A | 310.00K | |||
| Taxes Paid | N/A | -299.00K | -112.00K | N/A | N/A | |||
| Other non cash items | 21.61M | 12.04M | 5.82M | 2.36M | 10.08M | |||
| OPERATING CASH FLOW | -164.67M | -93.93M | -73.46M | -42.25M | -59.70M | |||
| CASH FLOWS FROM INVESTING ACTIVITIES | ||||||||
| Capital Expenditure | -1.36M | -505.00K | -89.00K | -150.00K | -70.00K | |||
| Other Investing Activity | -171.47M | -291.83M | N/A | N/A | 420.00K | |||
| INVESTING CASH FLOW | -172.83M | -292.33M | -89.00K | -150.00K | 340.00K | |||
| CASH FLOWS FROM FINANCING ACTIVITIES | ||||||||
| Debt Issued/Reduced | N/A | 28.99M | N/A | N/A | -4.58M | |||
| Stock Issued/Repurchased | 257.36M | 190.28M | 239.38M | 53.72M | 180.00K | |||
| Other Financing Activity | -815.00K | -952.00K | 0.00 | 95.26M | 195.88M | |||
| FINANCING CASH FLOW | 285.53M | 218.31M | 239.38M | 148.98M | 191.48M | |||
| CHANGE IN CASH | -51.97M | -167.94M | 165.83M | 106.58M | 132.12M | |||
| FREE CASH FLOW | ||||||||
| Operating Cash Flow | -164.67M | -93.93M | -73.46M | -42.25M | -59.70M | |||
| Capital Expenditure | -1.36M | -505.00K | -89.00K | -150.00K | -70.00K | |||
| FREE CASH FLOW | -166.03M | -94.43M | -73.55M | -42.40M | -59.77M | |||
All data in USD