| 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 | 6.80M | 4.93M | 4.82M | 5.71M | 6.19M | |||
| Depreciation Amortization | 635.00K | 739.00K | 807.00K | 860.00K | 870.00K | |||
| Income Taxes - Deferred | -129.00K | 128.00K | 17.00K | -190.00K | 220.00K | |||
| Change In Working Capital | 2.46M | -2.95M | 556.00K | 1.53M | 920.00K | |||
| Interest Paid | 12.16M | 14.47M | 8.63M | 2.40M | 2.68M | |||
| Taxes Paid | 1.57M | 1.11M | 1.32M | 980.00K | 1.35M | |||
| Other non cash items | -538.00K | -342.00K | 5.00K | 230.00K | 370.00K | |||
| OPERATING CASH FLOW | 9.23M | 2.51M | 6.21M | 8.14M | 8.55M | |||
| CASH FLOWS FROM INVESTING ACTIVITIES | ||||||||
| Capital Expenditure | N/A | N/A | -391.00K | -410.00K | -630.00K | |||
| Other Investing Activity | -11.03M | 21.12M | 19.91M | -56.80M | -5.12M | |||
| INVESTING CASH FLOW | -11.60M | 21.12M | 19.52M | -57.20M | -5.74M | |||
| CASH FLOWS FROM FINANCING ACTIVITIES | ||||||||
| Debt Issued/Reduced | -99.00K | -93.00K | -12.68M | 12.60M | N/A | |||
| Stock Issued/Repurchased | 43.19M | -20.00K | -58.00K | -90.00K | -2.26M | |||
| Dividend Paid | -1.38M | -1.08M | 0.00 | -1.44M | -1.08M | |||
| Other Financing Activity | -5.68M | -43.03M | 31.10M | -19.96M | 25.14M | |||
| FINANCING CASH FLOW | 36.03M | -44.22M | 18.37M | -8.88M | 21.80M | |||
| CHANGE IN CASH | 33.66M | -20.60M | 44.10M | -57.94M | 24.61M | |||
| FREE CASH FLOW | ||||||||
| Operating Cash Flow | 9.23M | 2.51M | 6.21M | 8.14M | 8.55M | |||
| Capital Expenditure | N/A | N/A | -391.00K | -410.00K | -630.00K | |||
| FREE CASH FLOW | 8.66M | 2.51M | 5.81M | 7.73M | 7.92M | |||
All data in USD