| 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 | -90.49M | -3.62M | -1.62M | -2.54M | 149.30K | |||
| Depreciation Amortization | 726.00K | 136.60K | 105.60K | 53.50K | 4.90K | |||
| Change In Working Capital | -4.47M | -302.00K | 116.40K | 49.10K | -91.30K | |||
| Interest Paid | 0.00 | 19.20K | N/A | 0.00 | N/A | |||
| Taxes Paid | N/A | 0.00 | N/A | 0.00 | N/A | |||
| Other non cash items | 77.39M | 709.10K | 946.00K | 2.30M | 58.50K | |||
| OPERATING CASH FLOW | -16.85M | -3.07M | -449.50K | -140.40K | 121.40K | |||
| CASH FLOWS FROM INVESTING ACTIVITIES | ||||||||
| Capital Expenditure | -681.87M | -401.60K | -14.40K | -317.40K | -63.60K | |||
| INVESTING CASH FLOW | -686.69M | -401.60K | -14.40K | -317.40K | -63.60K | |||
| CASH FLOWS FROM FINANCING ACTIVITIES | ||||||||
| Debt Issued/Reduced | 191.15M | -614.90K | 802.50K | 150.00K | -47.30K | |||
| Stock Issued/Repurchased | 532.93M | 5.84M | N/A | N/A | N/A | |||
| Other Financing Activity | N/A | N/A | 0.00 | 400.00K | 2.00K | |||
| FINANCING CASH FLOW | 724.08M | 5.22M | 802.50K | 550.00K | -45.30K | |||
| CHANGE IN CASH | 20.54M | 1.75M | 338.60K | 92.20K | 12.50K | |||
| FREE CASH FLOW | ||||||||
| Operating Cash Flow | -16.85M | -3.07M | -449.50K | -140.40K | 121.40K | |||
| Capital Expenditure | -681.87M | -401.60K | -14.40K | -317.40K | -63.60K | |||
| FREE CASH FLOW | -698.72M | -3.48M | -463.90K | -457.80K | 57.80K | |||
All data in USD