| 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 | -19.16M | -27.55M | -5.83M | -33.97M | -827.00K | |||
| Depreciation Amortization | 2.15M | 2.94M | 1.79M | 2.03M | 1.29M | |||
| Income Taxes - Deferred | N/A | N/A | N/A | 0.00 | 1.00K | |||
| Change In Working Capital | 12.39M | 28.05M | 14.11M | 25.21M | -22.63M | |||
| Interest Paid | 770.20K | 243.80K | 2.03M | 1.61M | 842.00K | |||
| Taxes Paid | 1.30K | 1.30K | 1.00K | 3.00K | 55.00K | |||
| Other non cash items | 1.05M | -22.55M | 3.33M | 2.79M | 1.68M | |||
| OPERATING CASH FLOW | -3.57M | -19.11M | 13.41M | -3.94M | -20.48M | |||
| CASH FLOWS FROM INVESTING ACTIVITIES | ||||||||
| Capital Expenditure | -5.00M | N/A | -7.85M | 0.00 | -10.27M | |||
| Other Investing Activity | -3.51M | -114.30K | 9.27M | -7.09M | -1.83M | |||
| INVESTING CASH FLOW | -8.51M | -114.30K | 1.42M | -7.09M | -12.11M | |||
| CASH FLOWS FROM FINANCING ACTIVITIES | ||||||||
| Debt Issued/Reduced | 15.90M | 3.15M | 0.00 | 8.10M | -182.00K | |||
| Stock Issued/Repurchased | 2.92M | 2.34M | 3.06M | 0.00 | 42.22M | |||
| Other Financing Activity | N/A | N/A | -1.41M | 1.71M | 1.54M | |||
| FINANCING CASH FLOW | 18.82M | 5.49M | 1.66M | 9.81M | 43.58M | |||
| Exchange Rate Effect | 31.80K | 64.00K | 206.00K | -124.00K | -34.00K | |||
| CHANGE IN CASH | 6.77M | -13.67M | 16.69M | -1.35M | 10.96M | |||
| FREE CASH FLOW | ||||||||
| Operating Cash Flow | -3.57M | -19.11M | 13.41M | -3.94M | -20.48M | |||
| Capital Expenditure | -5.00M | N/A | -7.85M | 0.00 | -10.27M | |||
| FREE CASH FLOW | -8.57M | -19.11M | 5.56M | -3.94M | -30.76M | |||
All data in USD