| 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 | 56.90M | 43.89M | 11.23M | 31.18M | 15.37M | |||
| Depreciation Amortization | 15.74M | 16.04M | 10.94M | 5.86M | 3.09M | |||
| Income Taxes - Deferred | 1.57M | 8.87M | 2.72M | -1.18M | 280.00K | |||
| Change In Working Capital | 219.09M | 175.59M | 139.53M | 123.56M | 16.23M | |||
| Interest Paid | 118.05M | 123.57M | 74.04M | 12.62M | 6.01M | |||
| Taxes Paid | 12.21M | 0.00 | 7.29M | 11.85M | 6.25M | |||
| Other non cash items | -206.97M | -197.51M | -141.71M | -106.76M | -42.46M | |||
| OPERATING CASH FLOW | 86.33M | 46.89M | 22.71M | 52.65M | -7.50M | |||
| CASH FLOWS FROM INVESTING ACTIVITIES | ||||||||
| Capital Expenditure | -3.75M | -5.22M | -5.95M | -2.42M | -3.45M | |||
| Other Investing Activity | -134.64M | -129.32M | 178.27M | -579.16M | 41.64M | |||
| INVESTING CASH FLOW | -138.38M | -134.54M | 172.31M | -581.57M | 38.19M | |||
| CASH FLOWS FROM FINANCING ACTIVITIES | ||||||||
| Debt Issued/Reduced | N/A | N/A | 0.00 | -10.00M | 0.00 | |||
| Stock Issued/Repurchased | 55.00K | 376.00K | 385.00K | 390.00K | -810.00K | |||
| Dividend Paid | -16.09M | -16.01M | -12.73M | -9.53M | -6.61M | |||
| Other Financing Activity | 300.98M | 190.73M | 134.24M | 19.96M | 373.43M | |||
| FINANCING CASH FLOW | 284.94M | 175.09M | 121.89M | 810.00K | 366.01M | |||
| CHANGE IN CASH | 232.89M | 87.44M | 316.91M | -528.11M | 396.70M | |||
| FREE CASH FLOW | ||||||||
| Operating Cash Flow | 86.33M | 46.89M | 22.71M | 52.65M | -7.50M | |||
| Capital Expenditure | -3.75M | -5.22M | -5.95M | -2.42M | -3.45M | |||
| FREE CASH FLOW | 82.59M | 41.66M | 16.76M | 50.23M | -10.95M | |||
All data in USD