| 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 | -12.07M | 8.83M | 6.53M | -880.00K | 15.80M | |||
| Depreciation Amortization | N/A | N/A | N/A | 10.00K | 180.00K | |||
| Income Taxes - Deferred | 250.90K | 37.00K | -11.00K | 150.00K | -300.00K | |||
| Change In Working Capital | -4.15M | 134.40K | 735.00K | -1.60M | 4.42M | |||
| Interest Paid | 137.70K | 1.15M | 934.60K | 50.00K | 570.00K | |||
| Taxes Paid | -11.20K | 121.40K | 645.30K | 10.00K | 130.00K | |||
| Other non cash items | 30.75M | 6.33M | -15.59M | 2.56M | -24.03M | |||
| OPERATING CASH FLOW | 14.34M | 15.33M | -8.34M | 250.00K | -3.94M | |||
| CASH FLOWS FROM INVESTING ACTIVITIES | ||||||||
| Capital Expenditure | N/A | N/A | N/A | N/A | N/A | |||
| INVESTING CASH FLOW | N/A | N/A | N/A | N/A | N/A | |||
| CASH FLOWS FROM FINANCING ACTIVITIES | ||||||||
| Debt Issued/Reduced | -4.25M | -15.65M | 13.70M | 2.55M | -11.00M | |||
| Stock Issued/Repurchased | N/A | N/A | 0.00 | 0.00 | -20.00K | |||
| Dividend Paid | -4.76M | -2.14M | -3.43M | -2.14M | -4.57M | |||
| Other Financing Activity | N/A | N/A | 0.00 | -130.00K | 0.00 | |||
| FINANCING CASH FLOW | -9.15M | -17.79M | 10.27M | 280.00K | -15.59M | |||
| CHANGE IN CASH | 6.14M | -2.46M | 1.93M | 540.00K | -19.53M | |||
| FREE CASH FLOW | ||||||||
| Operating Cash Flow | 14.34M | 15.33M | -8.34M | 250.00K | -3.94M | |||
| Capital Expenditure | N/A | N/A | N/A | N/A | N/A | |||
| FREE CASH FLOW | 14.34M | 15.33M | -8.34M | 250.00K | -3.94M | |||
All data in USD