| 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 | 11.37M | 14.78M | 19.80M | 15.69M | 10.10M | |||
| Depreciation Amortization | 2.23M | 2.12M | 2.10M | 1.32M | 1.41M | |||
| Income Taxes - Deferred | -682.00K | -472.00K | -297.00K | -2.36M | -520.00K | |||
| Change In Working Capital | 8.73M | 2.69M | 671.00K | 5.72M | 3.88M | |||
| Interest Paid | 12.16M | 13.90M | 11.01M | 3.15M | 2.08M | |||
| Taxes Paid | 3.94M | 6.45M | 9.73M | 6.77M | 3.03M | |||
| Other non cash items | 1.54M | 517.00K | -899.00K | 3.33M | 1.69M | |||
| OPERATING CASH FLOW | 23.32M | 19.64M | 21.38M | 23.70M | 16.55M | |||
| CASH FLOWS FROM INVESTING ACTIVITIES | ||||||||
| Capital Expenditure | -1.74M | -1.04M | -787.00K | -2.14M | -1.25M | |||
| Other Investing Activity | 31.41M | 13.99M | 88.37M | -172.09M | -318.11M | |||
| INVESTING CASH FLOW | 29.84M | 12.95M | 87.58M | -174.23M | -319.37M | |||
| CASH FLOWS FROM FINANCING ACTIVITIES | ||||||||
| Debt Issued/Reduced | -37.00M | -62.00M | 62.00M | N/A | N/A | |||
| Stock Issued/Repurchased | N/A | 0.00 | 106.00K | 30.00K | N/A | |||
| Dividend Paid | -8.35M | -8.31M | -7.87M | -7.50M | -7.49M | |||
| Other Financing Activity | 10.42M | 53.15M | -161.01M | -22.62M | 235.46M | |||
| FINANCING CASH FLOW | -34.17M | -17.16M | -106.77M | -30.09M | 227.97M | |||
| CHANGE IN CASH | 18.98M | 15.43M | 2.19M | -180.62M | -74.85M | |||
| FREE CASH FLOW | ||||||||
| Operating Cash Flow | 23.32M | 19.64M | 21.38M | 23.70M | 16.55M | |||
| Capital Expenditure | -1.74M | -1.04M | -787.00K | -2.14M | -1.25M | |||
| FREE CASH FLOW | 21.58M | 18.60M | 20.59M | 21.56M | 15.30M | |||
All data in USD