| 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 | -226.92M | -93.46M | -66.50M | -130.40M | -83.90M | |||
| Depreciation Amortization | 127.14M | 41.98M | 19.25M | 16.20M | 14.20M | |||
| Income Taxes - Deferred | 66.10M | 66.29M | -7.88M | -15.60M | -12.00M | |||
| Change In Working Capital | 39.23M | 49.18M | -27.19M | 51.80M | 35.70M | |||
| Taxes Paid | N/A | 14.84M | 11.44M | 9.30M | 8.40M | |||
| Other non cash items | 213.12M | 167.89M | 138.53M | 127.70M | 120.80M | |||
| OPERATING CASH FLOW | 218.67M | 231.89M | 56.20M | 49.70M | 74.70M | |||
| CASH FLOWS FROM INVESTING ACTIVITIES | ||||||||
| Capital Expenditure | -20.39M | -11.06M | -4.95M | -12.50M | -8.90M | |||
| Other Investing Activity | -2.32B | -335.20M | -80.88M | -55.90M | -219.30M | |||
| INVESTING CASH FLOW | -2.34B | -346.26M | -85.83M | -68.40M | -228.20M | |||
| CASH FLOWS FROM FINANCING ACTIVITIES | ||||||||
| Debt Issued/Reduced | N/A | -542.00K | N/A | N/A | 0.00 | |||
| Stock Issued/Repurchased | 7.94M | 8.31M | 11.06M | 1.80M | 10.90M | |||
| Other Financing Activity | 176.87M | 281.04M | 27.02M | 10.40M | -789.00K | |||
| FINANCING CASH FLOW | 1.40B | 288.81M | 38.08M | 12.20M | 10.90M | |||
| Exchange Rate Effect | 2.32M | -3.90M | 135.00K | -3.10M | -700.00K | |||
| CHANGE IN CASH | -714.91M | 170.53M | 8.60M | -9.60M | -143.30M | |||
| FREE CASH FLOW | ||||||||
| Operating Cash Flow | 218.67M | 231.89M | 56.20M | 49.70M | 74.70M | |||
| Capital Expenditure | -20.39M | -11.06M | -4.95M | -12.50M | -8.90M | |||
| FREE CASH FLOW | 198.28M | 220.83M | 51.26M | 37.20M | 65.80M | |||
All data in USD