| TTM (2025-6-30) | 2024 (2024-12-31) | 2023 (2023-12-31) | 2022 (2022-12-31) | 2021 (2021-12-31) | ||||
|---|---|---|---|---|---|---|---|---|
| CASH FLOWS FROM OPERATING ACTIVITIES | ||||||||
| Net Income | -1.57M | -2.48M | 1.98M | 847.60K | -169.50K | |||
| Depreciation Amortization | 2.77M | 2.77M | 2.77M | 3.14M | 3.21M | |||
| Income Taxes - Deferred | -156.80K | -514.80K | -1.20M | -507.90K | 117.30K | |||
| Change In Working Capital | -175.40K | -934.60K | -565.80K | 51.60K | -868.00K | |||
| Interest Paid | 870.80K | 738.00K | 652.80K | 319.10K | 177.90K | |||
| Taxes Paid | 30.60K | 568.10K | 283.60K | 160.00K | 0.00 | |||
| Other non cash items | 319.70K | 220.60K | -188.50K | -321.00K | -1.61M | |||
| OPERATING CASH FLOW | 1.18M | -942.80K | 2.79M | 1.93M | 4.10M | |||
| CASH FLOWS FROM INVESTING ACTIVITIES | ||||||||
| Capital Expenditure | -1.59M | -1.24M | -1.92M | -1.24M | -4.02M | |||
| Other Investing Activity | N/A | 309.00K | 0.00 | 556.20K | -26.30K | |||
| INVESTING CASH FLOW | -1.59M | -930.90K | -1.92M | -685.40K | -4.05M | |||
| CASH FLOWS FROM FINANCING ACTIVITIES | ||||||||
| Debt Issued/Reduced | -135.90K | 314.20K | -1.03M | -2.74M | -263.30K | |||
| Stock Issued/Repurchased | N/A | N/A | N/A | 0.00 | 140.90M | |||
| Other Financing Activity | N/A | N/A | 1.79M | -280.80K | -200.00K | |||
| FINANCING CASH FLOW | -135.90K | 314.20K | 761.00K | -3.02M | -463.30K | |||
| CHANGE IN CASH | -543.40K | -1.56M | 1.63M | -1.78M | -403.90K | |||
| FREE CASH FLOW | ||||||||
| Operating Cash Flow | 1.18M | -942.80K | 2.79M | 1.93M | 4.10M | |||
| Capital Expenditure | -1.59M | -1.24M | -1.92M | -1.24M | -4.02M | |||
| FREE CASH FLOW | -407.50K | -2.18M | 871.00K | 687.10K | 85.80K | |||
All data in USD