| 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 | 58.21M | 42.15M | 9.82M | 30.07M | 21.57M | |||
| Depreciation Amortization | 2.88M | 2.81M | 2.68M | 2.36M | 2.10M | |||
| Income Taxes - Deferred | -7.75M | -10.26M | -7.72M | -1.25M | 533.00K | |||
| Change In Working Capital | 16.47M | -8.25M | 34.16M | 2.23M | 15.02M | |||
| Interest Paid | 138.06M | 128.35M | 88.75M | 13.92M | 13.16M | |||
| Taxes Paid | 6.51M | 13.09M | 4.79M | 11.62M | 5.63M | |||
| Other non cash items | 11.84M | 16.73M | 13.96M | 6.31M | 4.62M | |||
| OPERATING CASH FLOW | 81.65M | 43.19M | 52.90M | 39.71M | 43.84M | |||
| CASH FLOWS FROM INVESTING ACTIVITIES | ||||||||
| Capital Expenditure | -1.92M | -1.94M | -2.87M | -8.50M | -1.80M | |||
| Other Investing Activity | -469.62M | -544.51M | -828.76M | -659.50M | -40.13M | |||
| INVESTING CASH FLOW | -471.54M | -546.44M | -831.62M | -667.99M | -41.94M | |||
| CASH FLOWS FROM FINANCING ACTIVITIES | ||||||||
| Debt Issued/Reduced | -74.88M | -162.50M | -9.74M | 292.83M | -120.11M | |||
| Stock Issued/Repurchased | N/A | N/A | 417.46M | N/A | N/A | |||
| Other Financing Activity | 523.01M | 757.02M | 487.06M | 24.95M | 362.54M | |||
| FINANCING CASH FLOW | 368.21M | 594.52M | 894.77M | 317.77M | 242.43M | |||
| CHANGE IN CASH | -21.67M | 91.26M | 116.05M | -310.50M | 244.33M | |||
| FREE CASH FLOW | ||||||||
| Operating Cash Flow | 81.65M | 43.19M | 52.90M | 39.71M | 43.84M | |||
| Capital Expenditure | -1.92M | -1.94M | -2.87M | -8.50M | -1.80M | |||
| FREE CASH FLOW | 79.73M | 41.25M | 50.03M | 31.22M | 42.04M | |||
All data in USD