| 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 | -297.24M | 14.30M | 113.14M | 70.80M | -19.10M | |||
| Depreciation Amortization | 50.27M | 44.24M | 17.18M | 7.70M | 2.30M | |||
| Income Taxes - Deferred | 74.65M | 1.25M | -44.86M | N/A | N/A | |||
| Change In Working Capital | -48.17M | -53.01M | 36.19M | -80.80M | 119.60M | |||
| Interest Paid | 23.75M | 19.50M | 19.33M | 14.80M | 72.70M | |||
| Taxes Paid | 5.58M | 5.47M | 4.20M | N/A | N/A | |||
| Other non cash items | 214.88M | 47.15M | 25.67M | 16.60M | 73.00M | |||
| OPERATING CASH FLOW | -5.61M | 53.92M | 147.32M | 14.40M | 175.80M | |||
| CASH FLOWS FROM INVESTING ACTIVITIES | ||||||||
| Capital Expenditure | -7.54M | -5.31M | -1.44M | -3.70M | -1.20M | |||
| Other Investing Activity | -17.63M | -21.43M | -224.20M | -11.70M | -8.10M | |||
| INVESTING CASH FLOW | -25.17M | -26.74M | -225.64M | -15.40M | -9.30M | |||
| CASH FLOWS FROM FINANCING ACTIVITIES | ||||||||
| Debt Issued/Reduced | -2.95M | 120.18M | -3.03M | -192.80M | 62.20M | |||
| Stock Issued/Repurchased | -18.28M | -22.98M | -20.09M | -32.50M | 0.00 | |||
| Dividend Paid | N/A | N/A | N/A | 0.00 | -17.70M | |||
| Other Financing Activity | -10.04M | -11.12M | -20.31M | -11.20M | -6.40M | |||
| FINANCING CASH FLOW | -31.27M | 86.08M | -43.43M | -236.50M | 38.00M | |||
| Exchange Rate Effect | -706.00K | -1.04M | 1.90M | N/A | N/A | |||
| CHANGE IN CASH | -62.75M | 112.21M | -119.86M | -237.50M | 204.50M | |||
| FREE CASH FLOW | ||||||||
| Operating Cash Flow | -5.61M | 53.92M | 147.32M | 14.40M | 175.80M | |||
| Capital Expenditure | -7.54M | -5.31M | -1.44M | -3.70M | -1.20M | |||
| FREE CASH FLOW | -13.14M | 48.61M | 145.88M | 10.70M | 174.60M | |||
All data in USD