| 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 | 141.20M | 118.83M | 85.98M | 39.40M | 38.30M | |||
| Depreciation Amortization | N/A | 3.36M | 3.89M | 4.10M | 5.60M | |||
| Income Taxes - Deferred | N/A | -4.21M | 7.49M | 10.30M | 10.00M | |||
| Change In Working Capital | 237.00M | 184.00M | 243.00M | 136.60M | 140.10M | |||
| Interest Paid | 6.30M | 8.57M | 11.00M | 5.80M | 4.70M | |||
| Taxes Paid | N/A | 37.00M | 16.00M | N/A | N/A | |||
| Other non cash items | N/A | 3.14M | -2.55M | 18.60M | -18.80M | |||
| OPERATING CASH FLOW | 378.00M | 305.00M | 338.00M | 208.90M | 175.30M | |||
| CASH FLOWS FROM INVESTING ACTIVITIES | ||||||||
| Capital Expenditure | -6.82M | -4.22M | -3.16M | -2.30M | -2.20M | |||
| Other Investing Activity | -324.00M | -239.00M | -491.00M | -191.10M | -180.90M | |||
| INVESTING CASH FLOW | -332.00M | -244.00M | -494.00M | -193.40M | -183.00M | |||
| CASH FLOWS FROM FINANCING ACTIVITIES | ||||||||
| Debt Issued/Reduced | 0.00 | -4.23M | 0.00 | N/A | 0.00 | |||
| Stock Issued/Repurchased | N/A | 0.00 | 130.00M | N/A | 0.00 | |||
| Other Financing Activity | N/A | 0.00 | 1.35M | 2.20M | 1.40M | |||
| FINANCING CASH FLOW | 0.00 | -4.23M | 131.00M | 2.20M | 1.40M | |||
| CHANGE IN CASH | 46.00M | 56.77M | -25.00M | 17.70M | -6.30M | |||
| FREE CASH FLOW | ||||||||
| Operating Cash Flow | 378.00M | 305.00M | 338.00M | 208.90M | 175.30M | |||
| Capital Expenditure | -6.82M | -4.22M | -3.16M | -2.30M | -2.20M | |||
| FREE CASH FLOW | 371.18M | 300.78M | 334.84M | 206.60M | 173.10M | |||
All data in USD