| TTM (2025-6-30) | 2024 (2024-12-31) | 2023 (2023-12-31) | 2022 (2022-12-31) | 2021 (2021-6-30) | ||||
|---|---|---|---|---|---|---|---|---|
| CASH FLOWS FROM OPERATING ACTIVITIES | ||||||||
| Net Income | -53.19M | -64.76M | -21.78M | -12.97M | -19.99M | |||
| Depreciation Amortization | 243.00K | 284.00K | 272.00K | 70.00K | 10.00K | |||
| Income Taxes - Deferred | -1.00K | -6.25M | 3.11M | 3.14M | N/A | |||
| Change In Working Capital | -12.70M | -18.76M | 27.38M | 280.00K | 2.20M | |||
| Interest Paid | 3.70M | 509.00K | N/A | N/A | N/A | |||
| Taxes Paid | N/A | N/A | N/A | N/A | N/A | |||
| Other non cash items | 30.44M | 46.57M | -7.41M | -16.96M | 1.53M | |||
| OPERATING CASH FLOW | -35.23M | -42.91M | 1.57M | -26.45M | -16.26M | |||
| CASH FLOWS FROM INVESTING ACTIVITIES | ||||||||
| Capital Expenditure | -3.70M | -10.68M | -56.72M | -25.73M | -18.21M | |||
| Other Investing Activity | -10.09M | 23.35M | -42.60M | -34.07M | -16.36M | |||
| INVESTING CASH FLOW | -13.41M | 12.68M | -99.32M | -59.80M | -34.57M | |||
| CASH FLOWS FROM FINANCING ACTIVITIES | ||||||||
| Debt Issued/Reduced | 22.39M | 22.57M | -426.00K | -1.09M | -700.00K | |||
| Stock Issued/Repurchased | N/A | 24.55M | 71.08M | 122.34M | 175.31M | |||
| Other Financing Activity | -654.00K | -779.00K | -422.00K | N/A | N/A | |||
| FINANCING CASH FLOW | 46.30M | 46.34M | 70.24M | 121.25M | 174.62M | |||
| Exchange Rate Effect | N/A | N/A | N/A | 0.00 | 0.00 | |||
| CHANGE IN CASH | -2.35M | 16.11M | -27.52M | 35.00M | 123.79M | |||
| FREE CASH FLOW | ||||||||
| Operating Cash Flow | -35.23M | -42.91M | 1.57M | -26.45M | -16.26M | |||
| Capital Expenditure | -3.70M | -10.68M | -56.72M | -25.73M | -18.21M | |||
| FREE CASH FLOW | -38.94M | -53.58M | -55.15M | -52.18M | -34.47M | |||
All data in USD