| 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 | -18.79M | 46.91M | 125.06M | 69.49M | 62.41M | |||
| Depreciation Amortization | -266.20K | 584.80K | 236.10K | 360.00K | 360.00K | |||
| Income Taxes - Deferred | -9.76M | -12.84M | -2.62M | N/A | N/A | |||
| Change In Working Capital | 1.79M | 12.55M | 11.56M | -37.45M | -4.89M | |||
| Interest Paid | 15.96M | 20.69M | 15.68M | 5.00M | 3.20M | |||
| Taxes Paid | N/A | 6.27M | 5.15M | N/A | N/A | |||
| Other non cash items | 33.45M | -31.76M | -106.01M | 2.22M | 440.00K | |||
| OPERATING CASH FLOW | 6.42M | 15.44M | 28.22M | 34.62M | 58.32M | |||
| CASH FLOWS FROM INVESTING ACTIVITIES | ||||||||
| Capital Expenditure | -1.27M | -31.80K | -162.30K | -170.00K | -400.00K | |||
| Other Investing Activity | 244.20K | -12.55M | -24.14M | -40.00K | 10.00K | |||
| INVESTING CASH FLOW | -1.02M | -12.59M | -24.30M | -210.00K | -390.00K | |||
| CASH FLOWS FROM FINANCING ACTIVITIES | ||||||||
| Debt Issued/Reduced | -3.22M | -31.19M | 38.98M | 18.32M | 27.69M | |||
| Stock Issued/Repurchased | 140.60K | 74.50K | 5.80K | N/A | N/A | |||
| Other Financing Activity | -1.03M | -2.86M | 1.53M | -91.99M | -63.29M | |||
| FINANCING CASH FLOW | -4.11M | -33.98M | 40.51M | -73.68M | -35.60M | |||
| CHANGE IN CASH | 1.29M | -31.12M | 44.43M | -39.27M | 22.33M | |||
| FREE CASH FLOW | ||||||||
| Operating Cash Flow | 6.42M | 15.44M | 28.22M | 34.62M | 58.32M | |||
| Capital Expenditure | -1.27M | -31.80K | -162.30K | -170.00K | -400.00K | |||
| FREE CASH FLOW | 5.16M | 15.41M | 28.06M | 34.45M | 57.92M | |||
All data in USD