| 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 | 31.64M | 24.67M | 16.55M | 20.14M | 21.08M | |||
| Depreciation Amortization | 607.00K | 587.00K | 590.00K | 690.00K | 1.03M | |||
| Income Taxes - Deferred | 10.50M | 7.72M | 5.25M | 6.95M | 6.60M | |||
| Change In Working Capital | 6.20M | 526.00K | 2.26M | 3.37M | -2.05M | |||
| Interest Paid | 60.24M | 60.54M | 41.31M | 7.31M | 4.29M | |||
| Other non cash items | 820.00K | 578.00K | -2.10M | -1.60M | -4.61M | |||
| OPERATING CASH FLOW | 49.77M | 34.09M | 22.55M | 29.54M | 22.05M | |||
| CASH FLOWS FROM INVESTING ACTIVITIES | ||||||||
| Capital Expenditure | -266.00K | -314.00K | -163.00K | -670.00K | -630.00K | |||
| Other Investing Activity | -252.53M | -211.55M | -272.84M | -269.93M | -358.73M | |||
| INVESTING CASH FLOW | -252.79M | -211.86M | -273.00M | -270.60M | -359.36M | |||
| CASH FLOWS FROM FINANCING ACTIVITIES | ||||||||
| Stock Issued/Repurchased | -33.00M | 818.00K | -7.51M | 100.00K | 20.91M | |||
| Dividend Paid | -6.91M | -3.94M | N/A | 0.00 | -2.08M | |||
| Other Financing Activity | 222.00M | 216.87M | 244.86M | 248.90M | 316.98M | |||
| FINANCING CASH FLOW | 221.35M | 213.74M | 237.35M | 249.00M | 335.81M | |||
| CHANGE IN CASH | 18.32M | 35.97M | -13.11M | 7.94M | -1.50M | |||
| FREE CASH FLOW | ||||||||
| Operating Cash Flow | 49.77M | 34.09M | 22.55M | 29.54M | 22.05M | |||
| Capital Expenditure | -266.00K | -314.00K | -163.00K | -670.00K | -630.00K | |||
| FREE CASH FLOW | 49.50M | 33.78M | 22.38M | 28.87M | 21.42M | |||
All data in USD