| 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 | 1.07M | 4.24M | -4.39M | -2.62M | 2.32M | |||
| Depreciation Amortization | 904.00K | 928.00K | 742.00K | 570.00K | 450.00K | |||
| Change In Working Capital | -10.79M | -3.92M | 869.00K | -220.00K | -560.00K | |||
| Interest Paid | 811.00K | 637.00K | 752.00K | 330.00K | 220.00K | |||
| Other non cash items | 617.00K | 725.00K | 773.00K | 630.00K | 110.00K | |||
| OPERATING CASH FLOW | -8.20M | 1.97M | -2.01M | -1.65M | 2.32M | |||
| CASH FLOWS FROM INVESTING ACTIVITIES | ||||||||
| Capital Expenditure | N/A | -4.56M | -1.05M | -2.82M | -1.87M | |||
| Other Investing Activity | N/A | N/A | N/A | N/A | N/A | |||
| INVESTING CASH FLOW | -4.29M | -4.56M | -1.05M | -2.82M | -1.87M | |||
| CASH FLOWS FROM FINANCING ACTIVITIES | ||||||||
| Debt Issued/Reduced | 9.61M | -5.81M | 2.52M | 5.82M | -980.00K | |||
| Stock Issued/Repurchased | 374.00K | 8.08M | 73.00K | 180.00K | 230.00K | |||
| FINANCING CASH FLOW | 9.99M | 2.27M | 2.59M | 6.00M | -750.00K | |||
| CHANGE IN CASH | -2.50M | -313.00K | -464.00K | 1.53M | -300.00K | |||
| FREE CASH FLOW | ||||||||
| Operating Cash Flow | -8.20M | 1.97M | -2.01M | -1.65M | 2.32M | |||
| Capital Expenditure | N/A | -4.56M | -1.05M | -2.82M | -1.87M | |||
| FREE CASH FLOW | -12.48M | -2.59M | -3.06M | -4.47M | 450.00K | |||
All data in USD