| 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 | -8.98M | -10.35M | -8.57M | -14.17M | -11.13M | |||
| Depreciation Amortization | 1.86M | 2.16M | 3.14M | 2.59M | 2.74M | |||
| Income Taxes - Deferred | -1.30K | -38.80K | -57.50K | -60.00K | -60.00K | |||
| Change In Working Capital | -860.00K | -1.62M | -160.00K | -3.58M | -70.00K | |||
| Interest Paid | 160.00K | 160.00K | 180.00K | 350.00K | 640.00K | |||
| Taxes Paid | 0.00 | 0.00 | N/A | 0.00 | 0.00 | |||
| Other non cash items | 2.01M | 2.31M | 1.46M | 3.18M | 1.32M | |||
| OPERATING CASH FLOW | -5.98M | -7.53M | -4.18M | -12.04M | -7.20M | |||
| CASH FLOWS FROM INVESTING ACTIVITIES | ||||||||
| Capital Expenditure | -620.00K | -1.37M | -2.89M | -1.69M | -1.13M | |||
| Other Investing Activity | 50.00K | 940.00K | 10.00K | 0.00 | -320.00K | |||
| INVESTING CASH FLOW | -560.00K | -420.00K | -2.89M | -1.69M | -1.45M | |||
| CASH FLOWS FROM FINANCING ACTIVITIES | ||||||||
| Debt Issued/Reduced | 570.00K | -1.43M | -440.00K | -10.72M | 13.90M | |||
| Stock Issued/Repurchased | N/A | 9.92M | 0.00 | 24.42M | 0.00 | |||
| Other Financing Activity | 20.00K | 0.00 | 1.02M | N/A | 0.00 | |||
| FINANCING CASH FLOW | 9.41M | 8.49M | 580.00K | 13.70M | 13.90M | |||
| Exchange Rate Effect | -40.00K | -90.00K | 310.00K | -860.00K | -1.02M | |||
| CHANGE IN CASH | 2.83M | 450.00K | -6.18M | -890.00K | 4.23M | |||
| FREE CASH FLOW | ||||||||
| Operating Cash Flow | -5.98M | -7.53M | -4.18M | -12.04M | -7.20M | |||
| Capital Expenditure | -620.00K | -1.37M | -2.89M | -1.69M | -1.13M | |||
| FREE CASH FLOW | -6.60M | -8.90M | -7.07M | -13.73M | -8.33M | |||
All data in USD