| 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 | -825.50K | 3.15M | 10.42M | 4.16M | 4.72M | |||
| Depreciation Amortization | 177.30K | 171.40K | 193.60K | 185.90K | 175.40K | |||
| Income Taxes - Deferred | -171.90K | -1.03M | -134.60K | N/A | N/A | |||
| Change In Working Capital | 2.57M | -2.73M | -1.33M | -4.33M | -6.68M | |||
| Interest Paid | -35.20K | 98.70K | 518.70K | 805.20K | 439.10K | |||
| Taxes Paid | 535.60K | 2.70M | 143.30K | N/A | N/A | |||
| Other non cash items | 2.84M | 7.10M | 1.77M | 608.80K | 490.20K | |||
| OPERATING CASH FLOW | 4.97M | 6.67M | 10.91M | 621.30K | -1.30M | |||
| CASH FLOWS FROM INVESTING ACTIVITIES | ||||||||
| Capital Expenditure | N/A | -387.90K | -134.70K | -197.80K | -240.50K | |||
| Other Investing Activity | 2.00K | 162.00K | 13.50K | N/A | N/A | |||
| INVESTING CASH FLOW | -31.30K | -225.90K | -121.20K | -197.80K | -240.50K | |||
| CASH FLOWS FROM FINANCING ACTIVITIES | ||||||||
| Debt Issued/Reduced | 1.46M | -345.20K | -5.49M | 1.56M | 2.56M | |||
| Stock Issued/Repurchased | N/A | 5.04M | 601.80K | N/A | N/A | |||
| Other Financing Activity | N/A | -1.70M | -6.09M | -2.32M | -45.60K | |||
| FINANCING CASH FLOW | -4.07M | 3.00M | -10.97M | -764.40K | 2.52M | |||
| CHANGE IN CASH | 869.80K | 9.44M | -182.20K | -340.90K | 981.70K | |||
| FREE CASH FLOW | ||||||||
| Operating Cash Flow | 4.97M | 6.67M | 10.91M | 621.30K | -1.30M | |||
| Capital Expenditure | N/A | -387.90K | -134.70K | -197.80K | -240.50K | |||
| FREE CASH FLOW | 4.94M | 6.28M | 10.78M | 423.50K | -1.54M | |||
All data in USD