| 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 | 13.49M | 12.00M | -7.71M | N/A | -15.67M | |||
| Depreciation Amortization | 116.90K | 229.90K | 196.90K | 147.80K | 50.00K | |||
| Change In Working Capital | 4.00M | 4.17M | 633.40K | -1.06M | -370.00K | |||
| Interest Paid | N/A | N/A | N/A | 0.00 | 10.00K | |||
| Taxes Paid | N/A | -2.10K | -127.90K | 0.00 | N/A | |||
| Other non cash items | -22.50M | -25.04M | -244.30K | 216.70K | 10.16M | |||
| OPERATING CASH FLOW | -5.74M | -9.04M | -7.13M | -6.57M | -5.83M | |||
| CASH FLOWS FROM INVESTING ACTIVITIES | ||||||||
| Capital Expenditure | N/A | N/A | -438.80K | -193.30K | -420.00K | |||
| Other Investing Activity | N/A | 22.89M | -7.79M | -16.19M | N/A | |||
| INVESTING CASH FLOW | 2.87M | 22.89M | -8.23M | -16.38M | -420.00K | |||
| CASH FLOWS FROM FINANCING ACTIVITIES | ||||||||
| Debt Issued/Reduced | N/A | N/A | N/A | N/A | 0.00 | |||
| Stock Issued/Repurchased | N/A | N/A | 20.00M | 25.29M | N/A | |||
| Other Financing Activity | N/A | 69.30K | -2.24M | -3.61M | N/A | |||
| FINANCING CASH FLOW | N/A | 69.30K | 17.76M | 21.68M | 0.00 | |||
| CHANGE IN CASH | -2.29M | 13.92M | 2.41M | -1.27M | -6.25M | |||
| FREE CASH FLOW | ||||||||
| Operating Cash Flow | -5.74M | -9.04M | -7.13M | -6.57M | -5.83M | |||
| Capital Expenditure | N/A | N/A | -438.80K | -193.30K | -420.00K | |||
| FREE CASH FLOW | -5.67M | -9.04M | -7.56M | -6.77M | -6.25M | |||
All data in USD