| 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 | -23.99M | -27.14M | -32.96M | -47.08M | -36.08M | |||
| Depreciation Amortization | 609.00K | 207.00K | 172.00K | 270.00K | 300.00K | |||
| Change In Working Capital | -6.95M | -5.45M | -2.48M | -4.79M | 370.00K | |||
| Interest Paid | 6.67M | 6.23M | 4.48M | 4.46M | 6.34M | |||
| Other non cash items | 14.02M | 14.44M | 15.57M | 14.73M | 10.84M | |||
| OPERATING CASH FLOW | -16.31M | -17.95M | -19.70M | -36.87M | -24.58M | |||
| CASH FLOWS FROM INVESTING ACTIVITIES | ||||||||
| Capital Expenditure | -274.00K | -306.00K | -173.00K | -600.00K | -380.00K | |||
| Other Investing Activity | 2.00M | 9.30M | 23.20M | 24.40M | -85.01M | |||
| INVESTING CASH FLOW | 1.73M | 8.99M | 23.03M | 23.80M | -85.40M | |||
| CASH FLOWS FROM FINANCING ACTIVITIES | ||||||||
| Debt Issued/Reduced | N/A | N/A | N/A | 0.00 | -4.09M | |||
| Stock Issued/Repurchased | 22.43M | 5.21M | 8.69M | 900.00K | 110.01M | |||
| Other Financing Activity | -547.00K | -881.00K | -564.00K | -410.00K | -3.39M | |||
| FINANCING CASH FLOW | 19.81M | 4.33M | 8.13M | 490.00K | 102.53M | |||
| CHANGE IN CASH | 5.23M | -4.63M | 11.45M | -12.58M | -7.45M | |||
| FREE CASH FLOW | ||||||||
| Operating Cash Flow | -16.31M | -17.95M | -19.70M | -36.87M | -24.58M | |||
| Capital Expenditure | -274.00K | -306.00K | -173.00K | -600.00K | -380.00K | |||
| FREE CASH FLOW | -16.58M | -18.25M | -19.87M | -37.47M | -24.96M | |||
All data in USD