| 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 | -1.68M | 2.32M | 10.07M | 15.70M | 14.77M | |||
| Depreciation Amortization | 15.86M | 17.76M | 21.23M | 25.14M | 27.38M | |||
| Income Taxes - Deferred | -803.00K | 366.00K | 1.28M | 420.00K | -1.61M | |||
| Change In Working Capital | -32.59M | -22.51M | 973.00K | -67.01M | -29.05M | |||
| Interest Paid | 233.00K | 306.00K | 2.08M | 1.26M | 630.00K | |||
| Taxes Paid | N/A | 2.35M | -2.22M | 2.23M | 5.30M | |||
| Other non cash items | 29.06M | 29.17M | 28.51M | 28.46M | 28.20M | |||
| OPERATING CASH FLOW | 9.85M | 27.11M | 62.06M | 2.72M | 39.69M | |||
| CASH FLOWS FROM INVESTING ACTIVITIES | ||||||||
| Capital Expenditure | -10.70M | -14.54M | -15.31M | -14.03M | -11.07M | |||
| Other Investing Activity | N/A | 202.00K | 58.00K | N/A | 0.00 | |||
| INVESTING CASH FLOW | -10.46M | -14.34M | -15.26M | -14.03M | -11.07M | |||
| CASH FLOWS FROM FINANCING ACTIVITIES | ||||||||
| Debt Issued/Reduced | N/A | 0.00 | -45.40M | 40.40M | 5.00M | |||
| Stock Issued/Repurchased | N/A | N/A | 4.00K | -30.17M | 0.00 | |||
| Dividend Paid | N/A | N/A | 0.00 | 0.00 | -32.95M | |||
| Other Financing Activity | -306.00K | -503.00K | -532.00K | -1.12M | -950.00K | |||
| FINANCING CASH FLOW | -306.00K | -503.00K | -45.93M | 9.11M | -28.90M | |||
| Exchange Rate Effect | N/A | 69.00K | -16.00K | -60.00K | 20.00K | |||
| CHANGE IN CASH | -913.00K | 12.34M | 861.00K | -2.26M | -260.00K | |||
| FREE CASH FLOW | ||||||||
| Operating Cash Flow | 9.85M | 27.11M | 62.06M | 2.72M | 39.69M | |||
| Capital Expenditure | -10.70M | -14.54M | -15.31M | -14.03M | -11.07M | |||
| FREE CASH FLOW | -849.00K | 12.57M | 46.75M | -11.31M | 28.62M | |||
All data in USD