| 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 | 26.16M | 26.66M | 42.47M | 64.30M | 56.90M | |||
| Depreciation Amortization | 137.00K | 4.24M | 4.59M | 5.90M | 8.20M | |||
| Income Taxes - Deferred | -942.00K | -2.92M | 216.00K | -2.20M | -1.10M | |||
| Change In Working Capital | 21.74M | 30.21M | 1.81M | 19.20M | 132.30M | |||
| Interest Paid | 106.94M | 120.92M | 93.72M | 29.70M | 22.50M | |||
| Taxes Paid | 6.56M | 6.22M | 21.39M | 24.00M | 25.80M | |||
| Other non cash items | 1.93M | 295.00K | 2.22M | 6.70M | 5.80M | |||
| OPERATING CASH FLOW | 49.02M | 58.49M | 51.29M | 93.80M | 202.20M | |||
| CASH FLOWS FROM INVESTING ACTIVITIES | ||||||||
| Capital Expenditure | -874.00K | -788.00K | -652.00K | -2.10M | -2.00M | |||
| Other Investing Activity | -341.87M | -159.60M | 243.96M | -258.10M | -502.20M | |||
| INVESTING CASH FLOW | -342.74M | -160.39M | 243.31M | -260.20M | -504.20M | |||
| CASH FLOWS FROM FINANCING ACTIVITIES | ||||||||
| Debt Issued/Reduced | N/A | N/A | -55.00M | 0.00 | 68.10M | |||
| Stock Issued/Repurchased | -13.29M | -18.84M | -6.51M | -14.30M | -7.10M | |||
| Dividend Paid | -11.37M | -11.72M | -12.16M | -10.70M | -9.90M | |||
| Other Financing Activity | 203.91M | -41.18M | 126.89M | -419.40M | 750.60M | |||
| FINANCING CASH FLOW | 179.26M | -71.74M | 53.22M | -444.50M | 801.70M | |||
| CHANGE IN CASH | -114.46M | -173.63M | 347.82M | -610.90M | 499.70M | |||
| FREE CASH FLOW | ||||||||
| Operating Cash Flow | 49.02M | 58.49M | 51.29M | 93.80M | 202.20M | |||
| Capital Expenditure | -874.00K | -788.00K | -652.00K | -2.10M | -2.00M | |||
| FREE CASH FLOW | 48.15M | 57.71M | 50.64M | 91.70M | 200.20M | |||
All data in USD