GECC
Great Elm Capital Corp.
Company overview
- Market capitalization
- $71.67M
- Employees
- 0
- Latest publication
- 2026-09-29
About Great Elm Capital Corp.
Great Elm Capital Corp. is a business development company which specializes in loan and mezzanine, middle market investments. It invests in the debt instruments of middle market companies. The fund prefers to invest in media, commercial services and supplies, healthcare, telecommunication services, communications equipment. It typically makes equity investments between $3 million and $10 million in companies with revenues between $3 million and $75 million.
Financial statements
Income Quarterly
| Metric | Q1 20262026-03-31 · USD | Q4 20252025-12-31 · USD | Q3 20252025-09-30 · USD | Q2 20252025-06-30 · USD | Q1 20252025-03-31 · USD | Q4 20242024-12-31 · USD | Q3 20242024-09-30 · USD | Q1 20242024-03-31 · USD |
|---|---|---|---|---|---|---|---|---|
| Total Revenue | 2,201,000USD | -16,111,000USD | -15,056,000USD | 17,368,000USD | 5,950,000USD | 9,231,000USD | 11,707,000USD | 8,909,000USD |
| Cost Of Revenue | 3,787,000USD | 3,818,000USD | 4,080,000USD | 3,895,000USD | 3,833,000USD | 3,901,000USD | 3,819,000USD | 2,528,000USD |
| Gross Profit | -1,586,000USD | -19,929,000USD | -19,136,000USD | 13,473,000USD | 2,117,000USD | 3,724,000USD | 5,091,000USD | 992,000USD |
| Selling General Administrative | 1,409,000USD | 1,306,000USD | 1,233,000USD | 1,239,000USD | 1,178,000USD | 1,102,000USD | 1,151,000USD | 1,166,000USD |
| Unclassified Operating Expenses | -2,250,000USD | — | 1,643,000USD | — | — | — | — | — |
| Total Operating Expenses | -841,000USD | 2,044,000USD | 2,876,000USD | 1,730,000USD | 1,664,000USD | 1,861,000USD | 1,617,000USD | 1,450,000USD |
| Operating Income | -745,000USD | -21,973,000USD | -22,012,000USD | 11,743,000USD | 453,000USD | 1,863,000USD | 3,474,000USD | -458,000USD |
| Interest Income | 6,720,000USD | 7,489,000USD | 7,583,000USD | 7,969,000USD | 7,966,000USD | 8,076,000USD | 8,121,000USD | 7,581,000USD |
| Interest Expense | 3,787,000USD | 3,818,000USD | 4,080,000USD | 3,895,000USD | 3,833,000USD | 5,397,000USD | 3,819,000USD | 2,528,000USD |
| Net Interest Income | 2,933,000USD | 3,671,000USD | 3,503,000USD | 4,074,000USD | 4,133,000USD | 2,679,000USD | 3,911,000USD | 4,774,000USD |
| Income Before Tax | -745,000USD | -21,973,000USD | -22,012,000USD | 11,743,000USD | 453,000USD | 1,863,000USD | 3,549,000USD | -453,000USD |
| Net Income | -745,000USD | -21,973,000USD | -22,012,000USD | 11,743,000USD | 453,000USD | 1,863,000USD | 3,474,000USD | -458,000USD |
| Net Income From Continuing Ops | -745,000USD | -21,973,000USD | -22,012,000USD | 11,743,000USD | 453,000USD | 1,863,000USD | 3,474,000USD | -458,000USD |
| Ebitda | -745,000USD | -21,973,000USD | -22,012,000USD | 11,743,000USD | 871,000USD | 1,863,000USD | 3,474,000USD | -458,000USD |
| Total Other Income Expense Net | -622,000USD | -4,351,000USD | -5,485,000USD | -4,318,000USD | -4,251,000USD | 268,000USD | 75,000USD | 5,000USD |
| Income Tax Expense | — | 205,000USD | 238,000USD | 68,000USD | 68,000USD | 268,000USD | 75,000USD | 5,000USD |
| Ebit | — | 0USD | -16,289,000USD | 17,417,000USD | 453,000USD | 8,745,000USD | 7,759,000USD | 8,359,000USD |
| Depreciation And Amortization | — | 9,635,000USD | 29,801,000USD | -10,290,000USD | 418,000USD | -6,882,000USD | 422,000USD | -6,005,000USD |
| Tax Provision | — | — | — | — | — | — | 75,000USD | 5,000USD |
| Source | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy |
Income Yearly
| Metric | FY 20242024-12-31 · USD | FY 20232023-12-31 · USD | FY 20222022-12-31 · USD | FY 20212021-12-31 · USD | FY 20202020-12-31 · USD | FY 20192019-12-31 · USD | FY 20182018-12-31 · USD | FY 20172017-06-30 · USD |
|---|---|---|---|---|---|---|---|---|
| Total Revenue | 39,323,000USD | 35,825,000USD | -16,075,000USD | -6,593,000USD | -28,865,000USD | -4,770,000USD | -5,350,000USD | 4,927,000USD |
| Cost Of Revenue | 13,386,000USD | 10,115,000USD | 1,967,000USD | 1,937,000USD | 1,441,000USD | 833,000USD | 1,205,000USD | 0USD |
| Gross Profit | 10,001,000USD | 31,830,000USD | -16,075,000USD | -6,593,000USD | -28,865,000USD | -4,770,000USD | -5,350,000USD | 4,927,000USD |
| Selling General Administrative | 4,604,000USD | 4,583,000USD | 4,110,000USD | 3,634,000USD | 3,074,000USD | 2,568,000USD | 3,475,000USD | 9,192,000USD |
| Unclassified Operating Expenses | 1,844,000USD | 1,913,999USD | -4,854,000USD | — | — | — | — | -9,192,000USD |
| Total Operating Expenses | 6,448,000USD | 6,497,000USD | -744,000USD | 3,634,000USD | 3,074,000USD | 2,568,000USD | 3,475,000USD | 0USD |
| Operating Income | 3,553,000USD | 25,333,000USD | -15,331,000USD | -10,227,000USD | -31,939,000USD | -7,338,000USD | -8,825,000USD | -4,605,000USD |
| Interest Income | 31,541,000USD | 27,222,000USD | 18,684,000USD | 19,917,000USD | 19,210,000USD | 24,198,000USD | 27,334,000USD | — |
| Interest Expense | 14,882,000USD | 10,115,000USD | 10,690,000USD | 10,428,000USD | 9,126,000USD | 7,636,000USD | 5,645,000USD | 0USD |
| Net Interest Income | 16,659,000USD | 15,606,000USD | 7,994,000USD | 9,489,000USD | 10,084,000USD | 16,562,000USD | 21,689,000USD | — |
| Income Before Tax | 3,553,000USD | 25,620,000USD | -15,331,000USD | -10,227,000USD | -31,939,000USD | -7,338,000USD | -8,825,000USD | -18,650,000USD |
| Income Tax Expense | 348,000USD | 287,000USD | 252,000USD | 48,000USD | 17,000USD | 209,000USD | 180,000USD | -1,210,000USD |
| Net Income | 3,553,000USD | 25,333,000USD | -15,583,000USD | -10,275,000USD | -31,956,000USD | -7,547,000USD | -9,005,000USD | -15,207,000USD |
| Net Income From Continuing Ops | 3,553,000USD | 13,835,000USD | -15,583,000USD | -10,275,000USD | -31,956,000USD | -7,547,000USD | -9,005,000USD | -17,440,000USD |
| Ebit | 3,553,000USD | 49,904,000USD | -15,331,000USD | -10,227,000USD | -31,939,000USD | -7,338,000USD | -8,825,000USD | -12,329,000USD |
| Ebitda | 5,048,000USD | 25,333,000USD | -116,685,000USD | -6,392,000USD | -31,938,971USD | -7,338,000USD | -8,530,000USD | — |
| Depreciation And Amortization | 1,495,000USD | -24,571,000USD | -101,354,000USD | 3,835,000USD | 29USD | -18,782,000USD | 295,000USD | — |
| Total Other Income Expense Net | -14,882,000USD | 287,000USD | -36,734,000USD | -4,974,000USD | -9,874,000USD | -11,232,000USD | -8,825,000USD | -7,724,000USD |
| Research Development | — | 1USD | 0USD | 1USD | 3USD | 0USD | 0USD | — |
| Tax Provision | — | 196,000USD | 252,000USD | 48,000USD | 17,000USD | 209,000USD | 180,000USD | — |
| Non Operating Income Net Other | — | — | -15,583,000USD | — | — | — | — | — |
| Net Income Applicable To Common Shares | — | — | -15,583,000USD | -10,275,000USD | -31,956,000USD | -7,547,000USD | -9,005,000USD | -15,207,000USD |
| Minority Interest | — | — | — | — | — | — | — | -10,000USD |
| Discontinued Operations | — | — | — | — | — | — | — | 2,203,000USD |
| Source | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy |
Balance sheet Quarterly
| Metric | Q2 20262026-06-30 · USD | Q1 20262026-03-31 · USD | Q4 20252025-12-31 · USD | Q3 20252025-09-30 · USD | Q2 20252025-06-30 · USD | Q1 20252025-03-31 · USD | Q4 20242024-12-31 · USD | Q3 20242024-09-30 · USD |
|---|---|---|---|---|---|---|---|---|
| Total Assets | 279,982,000USD | 282,764,000USD | 340,775,000USD | 420,049,000USD | 409,326,000USD | 350,830,000USD | 342,028,000USD | 427,026,000USD |
| Cash And Equivalents | 1,669,000USD | — | — | — | — | — | — | — |
| Total Liabilities | 169,564,000USD | — | — | — | — | — | — | — |
| Total Stockholder Equity | 110,418,000USD | 107,477,000USD | 112,946,000USD | 140,098,000USD | 140,032,000USD | 132,295,000USD | 136,113,000USD | 125,826,000USD |
| Total Equity Including Noncontrolling Interest | 110,418,000USD | — | — | — | — | — | — | — |
| Common Stock | 139,000USD | 139,000USD | 140,000USD | 140,000USD | 116,000USD | 115,000USD | 115,000USD | 104,000USD |
| Accumulated Other Comprehensive Income | -247,960,000USD | — | — | — | — | — | — | — |
| Total Liab | — | 175,287,000USD | 227,829,000USD | 279,951,000USD | 269,294,000USD | 218,535,000USD | 205,915,000USD | 301,200,000USD |
| Other Current Liab | — | 1,492,000USD | 3,742,000USD | 2,715,000USD | 6,544,000USD | -190,079,000USD | 609,000USD | -224,947,000USD |
| Capital Stock | — | 139,000USD | 140,000USD | 140,000USD | 116,000USD | 115,000USD | 115,000USD | 104,000USD |
| Retained Earnings | — | -250,913,000USD | -245,972,000USD | -219,413,000USD | -192,469,000USD | -199,931,000USD | -196,113,000USD | -193,716,000USD |
| Other Assets | — | 280,379,000USD | 96,463,000USD | 416,666,000USD | 405,087,000USD | 345,467,000USD | 870,000USD | -81,162,000USD |
| Cash | — | 0USD | 1,834,000USD | 0USD | 960,000USD | 1,273,000USD | 0USD | 305,000USD |
| Total Current Assets | — | 2,385,000USD | 1,834,000USD | 4,933,000USD | 5,306,000USD | 8,425,000USD | 8,927,000USD | 7,701,000USD |
| Total Current Liabilities | — | 5,424,000USD | 37,458,000USD | 78,639,000USD | 66,223,000USD | 10,619,000USD | 11,803,000USD | 66,213,000USD |
| Net Debt | — | 169,144,000USD | 187,485,000USD | 200,189,000USD | 195,517,000USD | 200,806,000USD | 189,695,000USD | 229,662,000USD |
| Short Term Debt | — | 169,143,000USD | — | 200,189,000USD | 190,477,000USD | 190,079,000USD | — | 229,967,000USD |
| Short Long Term Debt Total | — | 169,144,000USD | 189,319,000USD | 200,189,000USD | 196,477,000USD | 202,079,000USD | 189,695,000USD | 229,967,000USD |
| Long Term Investments | — | 276,763,000USD | 331,071,000USD | 413,804,000USD | 403,259,000USD | 341,910,000USD | 332,710,000USD | 418,757,000USD |
| Net Receivables | — | 2,385,000USD | 6,443,000USD | 4,933,000USD | 4,346,000USD | 7,152,000USD | 8,767,000USD | 7,396,000USD |
| Accounts Payable | — | 3,932,000USD | 33,716,000USD | 75,924,000USD | 66,223,000USD | 10,619,000USD | 11,803,000USD | 66,213,000USD |
| Common Stock Shares Outstanding | — | 13,984,828shares | 12,360,314shares | 12,315,210shares | 11,556,857shares | 11,544,415shares | 10,350,000shares | 10,449,888shares |
| Non Current Assets Total | — | 282,764,000USD | 338,941,000USD | 420,049,000USD | 404,020,000USD | 342,405,000USD | 333,101,000USD | 419,325,000USD |
| Non Current Liabilities Total | — | 169,863,000USD | 190,371,000USD | 201,312,000USD | 203,071,000USD | 207,916,000USD | 194,112,000USD | 234,987,000USD |
| Non Currrent Assets Other | — | 282,764,000USD | 338,941,000USD | 420,049,000USD | 404,020,000USD | 342,405,000USD | 391,000USD | 419,325,000USD |
| Unclassified Non Current Assets | — | -557,142,000USD | -427,534,000USD | -830,470,000USD | -808,346,000USD | -687,377,000USD | — | -418,757,000USD |
| Unclassified Current Liabilities | — | -169,143,000USD | — | -200,189,000USD | -197,021,000USD | -190,079,000USD | — | -229,967,000USD |
| Unclassified Non Current Liabilities | — | 169,863,000USD | 190,371,000USD | 201,312,000USD | 203,071,000USD | 207,916,000USD | 194,112,000USD | 234,987,000USD |
| Unclassified Equity | — | 358,112,000USD | 358,638,000USD | 359,231,000USD | 332,269,000USD | 331,996,000USD | 331,996,000USD | 319,334,000USD |
| Cash And Short Term Investments | — | — | 1,834,000USD | 88,698,000USD | 960,000USD | 1,273,000USD | 8,448,000USD | 305,000USD |
| Short Term Investments | — | — | 32,802,999USD | 88,698,000USD | 68,206,000USD | — | 8,448,000USD | 85,474,000USD |
| Unclassified Current Assets | — | — | -39,245,999USD | -88,698,000USD | -68,206,000USD | — | -8,288,000USD | -264,803,000USD |
| Other Current Assets | — | — | — | -88,698,000USD | -1,067,000USD | — | -8,288,000USD | 81,730,000USD |
| Inventory | — | — | — | — | — | — | — | 97,599,000USD |
| Source | DisclosureDeterministicFinal | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy |
Balance sheet Yearly
| Metric | FY 20252025-12-31 · USD | FY 20242024-12-31 · USD | FY 20232023-12-31 · USD | FY 20222022-12-31 · USD | FY 20212021-12-31 · USD | FY 20202020-12-31 · USD | FY 20192019-12-31 · USD | FY 20182018-12-31 · USD |
|---|---|---|---|---|---|---|---|---|
| Total Assets | 340,775,000USD | 342,028,000USD | 246,825,000USD | 310,112,000USD | 426,314,000USD | 283,328,000USD | 291,039,000USD | 281,563,000USD |
| Total Liab | 227,829,000USD | 205,915,000USD | 148,086,000USD | 225,303,000USD | 351,758,000USD | 203,713,000USD | 204,150,000USD | 171,447,000USD |
| Total Stockholder Equity | 112,946,000USD | 136,113,000USD | 98,739,000USD | 84,809,000USD | 74,556,000USD | 79,615,000USD | 86,889,000USD | 110,116,000USD |
| Other Current Liab | 3,742,000USD | -11,803,000USD | 7,171,000USD | -70,064,000USD | -197,709,000USD | -65,571,000USD | -74,441,000USD | -87,897,000USD |
| Common Stock | 140,000USD | 115,000USD | 76,000USD | 76,000USD | 45,000USD | 38,000USD | 101,000USD | 107,000USD |
| Capital Stock | 140,000USD | 115,000USD | 76,000USD | 76,000USD | 45,000USD | 230,000USD | 101,000USD | 107,000USD |
| Retained Earnings | -245,972,000USD | -196,113,000USD | -185,132,000USD | -199,374,000USD | -171,020,000USD | -151,119,000USD | -106,326,000USD | -88,238,000USD |
| Other Assets | 96,463,000USD | 49,220,000USD | 246,825,000USD | 3,514,000USD | 768,000USD | 840,000USD | 89,000USD | -77,671,000USD |
| Cash | 1,834,000USD | 0USD | 953,000USD | 587,000USD | 9,132,000USD | 52,582,000USD | 4,606,000USD | 4,167,000USD |
| Cash And Short Term Investments | 1,834,000USD | 8,448,000USD | 953,000USD | 587,000USD | 9,132,000USD | 52,582,000USD | 4,606,000USD | 82,252,000USD |
| Total Current Assets | 1,834,000USD | 8,927,000USD | 4,936,000USD | 5,514,000USD | 13,781,000USD | 56,082,000USD | 7,602,000USD | 96,963,000USD |
| Total Current Liabilities | 37,458,000USD | 11,803,000USD | 4,119,000USD | 70,064,000USD | 203,604,000USD | 77,750,000USD | 74,441,000USD | 87,897,000USD |
| Net Debt | 187,485,000USD | 189,695,000USD | 139,261,000USD | 152,565,000USD | 132,866,000USD | 63,079,000USD | 115,206,000USD | 72,134,000USD |
| Short Long Term Debt Total | 189,319,000USD | 189,695,000USD | 140,214,000USD | 296,304,000USD | 141,998,000USD | 115,661,000USD | 119,812,000USD | 76,301,000USD |
| Long Term Investments | 331,071,000USD | 332,710,000USD | 241,419,000USD | 301,084,000USD | 412,144,000USD | 226,646,000USD | 283,348,000USD | 262,271,000USD |
| Short Term Investments | 32,802,999USD | 8,448,000USD | 10,807,000USD | 76,127,000USD | 199,995,000USD | 74,998,000USD | 85,733,000USD | 78,085,000USD |
| Net Receivables | 6,443,000USD | 8,767,000USD | 3,983,000USD | 4,927,000USD | 4,270,000USD | 3,260,000USD | 2,996,000USD | 14,711,000USD |
| Accounts Payable | 33,716,000USD | 11,803,000USD | 4,119,000USD | 70,064,000USD | 203,604,000USD | 77,750,000USD | 74,441,000USD | 87,897,000USD |
| Common Stock Shares Outstanding | 12,360,314shares | 9,844,014shares | 7,601,958shares | 6,251,391shares | 4,073,454shares | 2,218,244shares | 1,708,263shares | 1,775,401shares |
| Non Current Assets Total | 338,941,000USD | 333,101,000USD | 241,889,000USD | 301,084,000USD | 412,533,000USD | 227,246,000USD | 283,348,000USD | 262,271,000USD |
| Non Current Liabilities Total | 190,371,000USD | 194,112,000USD | 143,967,000USD | 153,152,000USD | 148,154,000USD | 125,963,000USD | 119,812,000USD | 76,301,000USD |
| Non Currrent Assets Other | 338,941,000USD | 391,000USD | 241,889,000USD | -310,112,000USD | 412,533,000USD | 227,246,000USD | -291,039,000USD | -262,271,000USD |
| Unclassified Current Assets | -39,245,999USD | -8,288,000USD | -26,685,000USD | -157,768,000USD | -413,405,000USD | -206,438,000USD | -179,068,000USD | — |
| Unclassified Non Current Assets | -427,534,000USD | -49,220,000USD | -488,244,000USD | -3,514,000USD | -412,912,000USD | -227,486,000USD | — | — |
| Unclassified Non Current Liabilities | 190,371,000USD | 194,112,000USD | 143,967,000USD | -60,817,000USD | 146,766,000USD | 125,963,000USD | — | — |
| Unclassified Equity | 358,638,000USD | 331,996,000USD | 184,980,000USD | 284,031,000USD | 170,930,000USD | 150,851,000USD | 193,013,000USD | 286,378,000USD |
| Other Current Assets | — | -8,288,000USD | 135,000USD | -81,641,000USD | 379,000USD | 240,000USD | -93,335,000USD | 414,000USD |
| Current Deferred Revenue | — | — | -140,214,000USD | -83,088,000USD | 61,606,000USD | -37,911,000USD | -45,371,000USD | 11,596,000USD |
| Short Term Debt | — | — | 140,214,000USD | 153,152,000USD | 141,998,000USD | 115,661,000USD | 119,812,000USD | 76,301,000USD |
| Inventory | — | — | 15,743,000USD | 81,641,000USD | 213,410,000USD | 131,440,000USD | 93,335,000USD | -281,563,000USD |
| Accumulated Other Comprehensive Income | — | — | 98,739,000USD | 0USD | 74,556,000USD | 79,615,000USD | 0USD | -88,238,000USD |
| Unclassified Current Liabilities | — | — | -147,385,000USD | -153,152,000USD | -203,604,000USD | -115,661,000USD | -119,812,000USD | -87,897,000USD |
| Deferred Long Term Liab | — | — | — | 226,000USD | 376,000USD | — | — | — |
| Other Liab | — | — | — | 4,000USD | 1,012,000USD | — | 75,000USD | — |
| Long Term Debt | — | — | — | 143,152,000USD | — | — | 119,812,000USD | 76,301,000USD |
| Non Current Liabilities Other | — | — | — | 70,587,000USD | — | — | — | — |
| Net Tangible Assets | — | — | — | 84,809,000USD | 74,556,000USD | 79,615,000USD | 86,889,000USD | 110,116,000USD |
| Source | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy |
Cash flow Quarterly
| Metric | Q1 20262026-03-31 · USD | Q4 20252025-12-31 · USD | Q3 20252025-09-30 · USD | Q1 20252025-03-31 · USD | Q4 20242024-12-31 · USD | Q3 20242024-09-30 · USD | Q2 20242024-06-30 · USD | Q1 20242024-03-31 · USD |
|---|---|---|---|---|---|---|---|---|
| Net Income | -745,000USD | -21,973,000USD | -22,012,000USD | 453,000USD | 1,863,000USD | 3,474,000USD | -1,326,000USD | -458,000USD |
| Depreciation | 469,000USD | 533,000USD | 29,801,000USD | 418,000USD | — | 7,469,000USD | -3,914,000USD | 5,403,000USD |
| Other Non Cash Items | 26,290,000USD | 37,831,000USD | 24,224,000USD | -7,284,000USD | 29,744,000USD | -364,000USD | 3,435,000USD | 3,822,000USD |
| Change To Account Receivables | 61,000USD | 1,460,000USD | -595,000USD | -780,000USD | 413,000USD | 629,000USD | -276,000USD | -1,485,000USD |
| Change In Working Capital | -2,522,000USD | 2,202,000USD | -3,572,000USD | 544,000USD | -176,000USD | 1,806,000USD | -957,000USD | -747,000USD |
| Total Cash From Operating Activities | 23,492,000USD | 18,593,000USD | -1,360,000USD | -5,869,000USD | 31,431,000USD | 4,916,000USD | 1,152,000USD | 1,532,000USD |
| Capital Expenditures | 0USD | 0USD | 0USD | 0USD | 0USD | 0USD | 0USD | 0USD |
| Free Cash Flow | 23,492,000USD | 18,593,000USD | -1,360,000USD | -5,869,000USD | 31,431,000USD | 4,916,000USD | 1,152,000USD | 1,532,000USD |
| Total Cashflows From Investing Activities | 19,120,000USD | -8,236,000USD | -67,747,000USD | -18,204,000USD | — | 5,735,000USD | -23,384,000USD | -29,377,000USD |
| Net Borrowings | -20,356,000USD | -9,590,000USD | 2,351,000USD | 12,000,000USD | -36,531,000USD | 55,788,000USD | — | — |
| Total Cash From Financing Activities | -25,326,000USD | -16,759,000USD | 24,272,000USD | 7,142,000USD | -31,736,000USD | 52,131,000USD | 36,570,000USD | 24,754,000USD |
| Dividends Paid | -4,196,000USD | -5,179,000USD | -4,932,000USD | -4,848,000USD | -4,041,000USD | -3,657,000USD | -3,309,000USD | -4,068,000USD |
| Sale Purchase Of Stock | -528,000USD | — | — | 0USD | — | — | — | — |
| Change In Cash | -1,834,000USD | 1,834,000USD | -960,000USD | 1,273,000USD | -305,000USD | -2,270,000USD | 2,241,000USD | -619,000USD |
| Begin Period Cash Flow | 1,834,000USD | 0USD | 960,000USD | 0USD | 305,000USD | 2,575,000USD | 334,000USD | 953,000USD |
| End Period Cash Flow | 0USD | 1,834,000USD | 0USD | 1,273,000USD | 0USD | 305,000USD | 2,575,000USD | 334,000USD |
| Other Cashflows From Financing Activities | -246,000USD | -1,990,000USD | -540,000USD | -10,000USD | -4,206,000USD | 55,788,000USD | -23,384,000USD | 1,170,000USD |
| Unclassified Investing Cash Flow | 19,120,000USD | -16,409,000USD | -99,433,000USD | -42,295,000USD | — | 11,470,000USD | -23,384,000USD | -29,377,000USD |
| Issuance Of Capital Stock | — | 0USD | 27,010,000USD | 0USD | 13,042,000USD | 0USD | 11,849,000USD | 23,822,000USD |
| Other Cashflows From Investing Activities | — | 8,173,000USD | 31,686,000USD | 24,091,000USD | 46,637,000USD | -5,735,000USD | — | — |
| Unclassified Operating Cash Flow | — | — | -29,801,000USD | — | — | -7,469,000USD | 3,914,000USD | -6,488,000USD |
| Unclassified Financing Cash Flow | — | — | — | — | — | -55,788,000USD | 51,414,000USD | 3,830,000USD |
| Source | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy |
Cash flow Yearly
| Metric | FY 20252025-12-31 · USD | FY 20242024-12-31 · USD | FY 20232023-12-31 · USD | FY 20222022-12-31 · USD | FY 20212021-12-31 · USD | FY 20202020-12-31 · USD | FY 20192019-12-31 · USD | FY 20182018-12-31 · USD |
|---|---|---|---|---|---|---|---|---|
| Net Income | -31,789,000USD | 3,553,000USD | 25,333,000USD | -15,583,000USD | -10,275,000USD | -31,956,000USD | -7,547,000USD | -9,005,000USD |
| Depreciation | 2,779,000USD | 1,495,000USD | -19,873,000USD | -101,354,000USD | 8,963,000USD | 24,357,000USD | 13,802,000USD | — |
| Other Non Cash Items | 26,169,000USD | -87,646,000USD | 14,026,000USD | 83,143,000USD | -52,428,000USD | 35,023,000USD | -34,530,000USD | -23,792,000USD |
| Change To Account Receivables | 442,000USD | -564,000USD | 1,388,000USD | -1,179,000USD | -928,000USD | -73,000USD | 900,000USD | 2,108,000USD |
| Change In Working Capital | 26,000USD | -74,000USD | 6,197,000USD | -7,961,000USD | -4,749,000USD | -36,000USD | 3,801,000USD | 2,340,000USD |
| Total Cash From Operating Activities | -2,815,000USD | -82,672,000USD | 25,683,000USD | -41,755,000USD | -58,489,000USD | 27,388,000USD | -24,474,000USD | -30,457,000USD |
| Capital Expenditures | 0USD | 0USD | 0USD | 0USD | 0USD | 0USD | 0USD | 0USD |
| Free Cash Flow | -2,815,000USD | -82,672,000USD | 25,683,000USD | -41,755,000USD | -58,489,000USD | 27,388,000USD | -24,474,000USD | -30,457,000USD |
| Total Cashflows From Investing Activities | -22,072,000USD | — | 14,771,000USD | -36,465,000USD | -56,880,000USD | 19,469,000USD | -21,264,000USD | -22,765,000USD |
| Net Borrowings | -1,239,000USD | 52,287,000USD | -14,415,000USD | 10,000,000USD | 24,936,000USD | -4,067,000USD | 42,696,000USD | 44,448,000USD |
| Total Cash From Financing Activities | 4,649,000USD | 81,719,000USD | -25,317,000USD | 33,197,000USD | 14,452,000USD | 21,188,000USD | 24,913,000USD | 31,708,000USD |
| Dividends Paid | -19,240,000USD | -15,075,000USD | -10,643,000USD | -13,023,000USD | -9,934,000USD | -4,993,000USD | -12,783,000USD | -12,740,000USD |
| Issuance Of Capital Stock | 27,285,000USD | 48,713,000USD | 0USD | 37,507,000USD | 44,987,000USD | 31,748,000USD | — | — |
| Change In Cash | 1,834,000USD | -953,000USD | 366,000USD | -8,558,000USD | -44,037,000USD | 48,576,000USD | 439,000USD | 1,251,000USD |
| Begin Period Cash Flow | 0USD | 953,000USD | 587,000USD | 9,145,000USD | 53,182,000USD | 4,606,000USD | 4,167,000USD | 2,916,000USD |
| End Period Cash Flow | 1,834,000USD | 0USD | 953,000USD | 587,000USD | 9,145,000USD | 53,182,000USD | 4,606,000USD | 4,167,000USD |
| Other Cashflows From Investing Activities | 66,448,000USD | 93,663,000USD | — | — | — | — | — | — |
| Other Cashflows From Financing Activities | -2,157,000USD | -4,206,000USD | 40,149,000USD | 8,713,000USD | 64,679,000USD | -1,500,000USD | 42,696,000USD | 44,448,000USD |
| Unclassified Investing Cash Flow | -88,520,000USD | — | 14,771,000USD | -36,465,000USD | -56,880,000USD | 19,469,000USD | -21,264,000USD | -22,765,000USD |
| Change To Inventory | — | — | 1USD | -1USD | — | — | — | — |
| Unclassified Financing Cash Flow | — | — | -40,408,000USD | 66,366,000USD | -51,990,000USD | 31,748,000USD | -42,696,000USD | -44,448,000USD |
| Change To Liabilities | — | — | — | 0USD | 0USD | 0USD | 0USD | 0USD |
| Sale Purchase Of Stock | — | — | — | -38,859,000USD | -13,239,000USD | 0USD | -5,000,000USD | 0USD |
| Cash And Cash Equivalents Changes | — | — | — | -154,444,000USD | — | — | — | — |
| Source | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy |
Operating metrics
No operating metrics are currently published for this company.
Revenue breakdown
No revenue breakdown is currently published for this company.
Periods follow company fiscal calendars. Quarterly, annual and year-to-date amounts are shown separately. Missing values are not zero. Data may be delayed, incomplete or corrected; follow the disclosure links to verify figures.