| 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 | -24.88M | 1.83M | -9.09M | 990.00K | 7.91M | |||
| Depreciation Amortization | 461.80K | 311.50K | 1.82M | 8.23M | 16.06M | |||
| Income Taxes - Deferred | 10.25M | -569.60K | -2.65M | 590.00K | -3.16M | |||
| Change In Working Capital | 12.72M | -2.53M | 8.53M | -12.51M | -19.55M | |||
| Interest Paid | N/A | N/A | N/A | N/A | 405.25K | |||
| Taxes Paid | -888.00K | -1.10M | 248.40K | 890.00K | 6.58M | |||
| Other non cash items | 2.36M | -604.70K | 1.86M | -650.00K | 14.59M | |||
| OPERATING CASH FLOW | 550.40K | -1.57M | 465.90K | -3.36M | 15.85M | |||
| CASH FLOWS FROM INVESTING ACTIVITIES | ||||||||
| Capital Expenditure | N/A | N/A | N/A | -10.00K | -5.00M | |||
| Other Investing Activity | N/A | N/A | N/A | 1.22M | -30.85M | |||
| INVESTING CASH FLOW | N/A | N/A | N/A | 1.21M | -35.85M | |||
| CASH FLOWS FROM FINANCING ACTIVITIES | ||||||||
| Debt Issued/Reduced | 4.73M | -6.44M | -5.73M | 5.67M | 2.63M | |||
| Stock Issued/Repurchased | N/A | N/A | -257.10K | -3.41M | N/A | |||
| Other Financing Activity | 379.00K | -42.90K | 2.55M | 2.59M | N/A | |||
| FINANCING CASH FLOW | 5.10M | -6.49M | -3.44M | 4.84M | 2.63M | |||
| Exchange Rate Effect | 29.10K | -24.60K | 51.70K | -10.00K | 20.00K | |||
| CHANGE IN CASH | 1.53M | -8.08M | -2.92M | 2.68M | -17.35M | |||
| FREE CASH FLOW | ||||||||
| Operating Cash Flow | 550.40K | -1.57M | 465.90K | -3.36M | 15.85M | |||
| Capital Expenditure | N/A | N/A | N/A | -10.00K | -5.00M | |||
| FREE CASH FLOW | -2.74M | -1.57M | 465.90K | -3.37M | 10.85M | |||
All data in USD