OFS
OFS Capital Corp
Company overview
- Market capitalization
- $49.04M
- Employees
- 47
- Latest publication
- 2026-09-29
About OFS Capital Corp
OFS Capital Corporation is a business development company specializing in direct and fund investments as well as add-on acquisitions. It provides flexible capital solutions primarily through debt capital and to a lesser extent, minority equity investments serving the needs of U.S.-based middle-market companies across a broad array of industries. It does not invest in operational turnarounds or start-up businesses. For direct, it specializes in debt and structured equity investments, recapitalizations and refinancing, management and leveraged buyouts, acquisition financings, ownership transition, shareholder liquidity events, growth capital, independent sponsor transactions, ESOPs, and minority investments in the lower middle market companies. It invests in the aerospace and defense, business services, consumer products and services, construction & building, durable goods, capital equipment, automotive, food and beverage, healthcare & pharmaceutical, specialty chemicals, transportation cargo and logistics, value added distribution, franchising, and industrial and niche manufacturing sectors. The firm invests in companies based in United States. It seeks to invest between $3 million and $35 million, revenues between $15 million and $300 million, annual EBITDA between $5 million and $50 million, and Enterprise value between $10 million and $500 million. The firm seeks to invest in companies with debt investment values between $5 million and $25 million. The fund uses senior secured, unitranche loans, first-lien, second lien, subordinated/ mezzanine loans, warrants, and preferred equity securities and common equity securities. It prefers to take a minority as well as majority stake in the investments made. It also co-invests with its partners for additional capital.
Financial statements
Income Quarterly
| Metric | Q1 20262026-03-31 · USD | Q4 20252025-12-31 · USD | Q2 20252025-06-30 · 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 |
|---|---|---|---|---|---|---|---|---|
| Total Revenue | -2,397,000USD | -2,397,000USD | -4,738,000USD | -2,336,000USD | 30,508,000USD | 6,630,000USD | 15,719,000USD | -3,334,000USD |
| Cost Of Revenue | 1,949,000USD | 1,949,000USD | 3,842,000USD | 3,858,000USD | 3,937,000USD | 4,022,000USD | 4,117,000USD | 4,572,000USD |
| Gross Profit | -4,346,000USD | -4,346,000USD | -8,580,000USD | -6,194,000USD | 26,571,000USD | 2,608,000USD | 11,602,000USD | -7,906,000USD |
| Selling General Administrative | 928,000USD | 1,074,000USD | 1,051,000USD | 1,093,000USD | 1,096,000USD | 920,000USD | 1,274,000USD | 1,143,000USD |
| Unclassified Operating Expenses | 1,951,000USD | 1,805,000USD | — | — | — | — | — | — |
| Total Operating Expenses | 2,879,000USD | 2,879,000USD | 1,051,000USD | 1,093,000USD | 1,096,000USD | 920,000USD | 1,274,000USD | 1,143,000USD |
| Operating Income | -7,225,000USD | -7,225,000USD | -9,631,000USD | -7,287,000USD | 25,475,000USD | 1,688,000USD | 10,328,000USD | -9,049,000USD |
| Interest Income | 7,998,000USD | 9,275,000USD | 10,316,000USD | 10,255,000USD | 10,760,000USD | 10,892,000USD | 11,124,000USD | 11,393,000USD |
| Interest Expense | 3,889,000USD | 3,889,000USD | 3,842,000USD | 3,858,000USD | 3,937,000USD | 4,022,000USD | 4,117,000USD | 4,572,000USD |
| Net Interest Income | 4,109,000USD | 5,007,000USD | 6,474,000USD | 6,397,000USD | 6,823,000USD | 6,870,000USD | 7,007,000USD | 6,821,000USD |
| Income Before Tax | -11,244,000USD | -11,244,000USD | -9,631,000USD | -7,287,000USD | 25,475,000USD | 1,688,000USD | 10,328,000USD | -9,049,000USD |
| Income Tax Expense | 344,000USD | 344,000USD | -147,000USD | -99,000USD | 86,000USD | 232,000USD | 138,000USD | 63,000USD |
| Tax Provision | 344,000USD | 277,000USD | -147,000USD | -99,000USD | — | — | — | — |
| Net Income | -11,588,000USD | -11,588,000USD | -9,631,000USD | -7,287,000USD | 25,475,000USD | 1,688,000USD | 10,328,000USD | -9,049,000USD |
| Net Income From Continuing Ops | -11,588,000USD | -10,848,000USD | -9,631,000USD | -7,287,000USD | 25,475,000USD | 1,688,000USD | 10,328,000USD | -9,049,000USD |
| Ebitda | -7,355,000USD | -7,355,000USD | -908,000USD | 878,000USD | 25,475,000USD | 1,688,000USD | 10,328,000USD | -8,980,000USD |
| Total Other Income Expense Net | -4,019,000USD | -4,019,000USD | -3,842,000USD | -14,610,000USD | -3,937,000USD | 7,426,000USD | 2,774,000USD | -4,572,000USD |
| Ebit | — | 0USD | -9,631,000USD | -7,287,000USD | — | -100,000USD | — | -9,049,000USD |
| Depreciation And Amortization | — | 12,798,000USD | 8,723,000USD | 8,165,000USD | — | 5,810,000USD | — | 69,000USD |
| Reconciled Depreciation | — | 0USD | 0USD | 0USD | 0USD | 0USD | 0USD | 69,000USD |
| Selling And Marketing Expenses | — | — | — | — | — | 192,000USD | — | — |
| Source | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy |
Income Yearly
| Metric | FY 20252025-12-31 · USD | FY 20242024-12-31 · USD | FY 20232023-12-31 · USD | FY 20202020-12-31 · USD | FY 20182018-12-31 · USD | FY 20152015-12-31 · USD | FY 20142014-12-31 · USD | FY 20122012-12-31 · USD |
|---|---|---|---|---|---|---|---|---|
| Total Revenue | -11,809,000USD | 49,523,000USD | 24,273,000USD | 29,141,000USD | 23,277,000USD | 29,232,000USD | 19,456,000USD | 8,235,000USD |
| Cost Of Revenue | 16,510,000USD | 16,648,000USD | 19,482,000USD | 18,808,000USD | 9,232,000USD | 6,959,000USD | 5,578,000USD | 4,702,000USD |
| Gross Profit | -28,319,000USD | 32,875,000USD | 4,791,000USD | 10,333,000USD | 14,045,000USD | 22,273,000USD | 13,878,000USD | 8,235,000USD |
| Selling General Administrative | 4,270,000USD | 4,433,000USD | 5,043,000USD | 5,183,000USD | 4,495,000USD | 4,042,000USD | 3,938,000USD | 1,830,000USD |
| Total Operating Expenses | 4,774,000USD | 4,433,000USD | 5,256,000USD | 6,639,000USD | 4,473,000USD | 4,042,000USD | 3,938,000USD | 2,302,000USD |
| Operating Income | -33,093,000USD | 28,442,000USD | -465,000USD | 3,694,000USD | 9,572,000USD | 18,231,000USD | 9,940,000USD | 10,379,000USD |
| Interest Income | 39,741,000USD | 44,432,000USD | 55,305,000USD | 43,549,000USD | 40,706,000USD | 4,820,000USD | — | — |
| Interest Expense | 16,510,000USD | 16,648,000USD | 19,482,000USD | 18,808,000USD | 9,232,000USD | 6,959,000USD | 5,578,000USD | 4,163,000USD |
| Net Interest Income | 23,231,000USD | 27,784,000USD | 35,706,000USD | 24,741,000USD | 31,474,000USD | — | — | — |
| Income Before Tax | -33,093,000USD | 28,442,000USD | -465,000USD | 3,694,000USD | 9,572,000USD | 18,231,000USD | 9,940,000USD | 5,933,000USD |
| Income Tax Expense | 310,000USD | 519,000USD | 120,000USD | -1,000USD | 33,859USD | 0USD | 0USD | -283,000USD |
| Tax Provision | 310,000USD | 519,000USD | 120,000USD | — | — | — | — | — |
| Net Income | -33,093,000USD | 28,442,000USD | -465,000USD | 3,694,000USD | 9,572,000USD | 18,231,000USD | 9,940,000USD | 6,216,000USD |
| Net Income From Continuing Ops | -33,093,000USD | 28,442,000USD | 6,078,000USD | 3,693,000USD | 9,572,000USD | 18,231,000USD | 9,940,000USD | — |
| Ebit | -49,088,000USD | 28,442,000USD | -465,000USD | 3,694,000USD | 9,572,000USD | 18,231,000USD | 9,940,000USD | 10,379,000USD |
| Ebitda | -33,093,000USD | 28,511,000USD | -57,000USD | 3,900,000USD | 9,767,000USD | 18,426,000USD | 10,149,000USD | 10,379,000USD |
| Depreciation And Amortization | 32,815,000USD | 69,000USD | 408,000USD | 206,000USD | 195,000USD | 195,000USD | 209,000USD | -8,730,000USD |
| Reconciled Depreciation | 0USD | 69,000USD | 408,000USD | 206,000USD | 195,000USD | — | — | — |
| Total Other Income Expense Net | -17,014,000USD | -4,918,000USD | -40,395,000USD | -19,014,000USD | -18,240,000USD | -2,334,000USD | -4,773,000USD | -4,446,000USD |
| Research Development | — | — | 0USD | 0USD | 0USD | — | — | — |
| Unclassified Operating Expenses | — | — | — | 1,456,000USD | — | — | — | — |
| Net Income Applicable To Common Shares | — | — | — | 3,694,000USD | 9,572,000USD | 18,231,000USD | 9,940,000USD | 5,994,000USD |
| 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 | 304,464,000USD | 315,681,000USD | 315,681,000USD | 378,150,000USD | 395,442,000USD | 411,963,000USD | 428,123,000USD | 418,538,000USD |
| Cash And Equivalents | 3,982,000USD | — | — | — | — | — | — | — |
| Total Liabilities | 191,852,000USD | — | — | — | — | — | — | — |
| Total Stockholder Equity | 112,612,000USD | 109,322,000USD | 109,322,000USD | 136,314,000USD | 146,196,000USD | 160,383,000USD | 172,225,000USD | 151,305,000USD |
| Total Equity Including Noncontrolling Interest | 112,612,000USD | — | — | — | — | — | — | — |
| Common Stock | 134,000USD | 134,000USD | 134,000USD | 134,000USD | 134,000USD | 134,000USD | 134,000USD | 134,000USD |
| Retained Earnings | -61,717,000USD | -65,007,000USD | -65,007,000USD | -48,732,000USD | -38,850,000USD | -24,663,000USD | -12,821,000USD | -33,670,000USD |
| Total Liab | — | 206,359,000USD | 206,359,000USD | 241,836,000USD | 249,246,000USD | 251,580,000USD | 255,898,000USD | 267,233,000USD |
| Capital Stock | — | 134,000USD | 134,000USD | 134,000USD | 134,000USD | 134,000USD | 134,000USD | 134,000USD |
| Cash | — | 3,258,000USD | 3,258,000USD | 5,008,000USD | 10,238,000USD | 4,054,000USD | 6,068,000USD | 20,278,000USD |
| Cash And Short Term Investments | — | 3,258,000USD | 3,258,000USD | 5,008,000USD | 10,238,000USD | 4,054,000USD | 6,068,000USD | 20,278,000USD |
| Total Current Assets | — | 5,477,000USD | 3,258,000USD | 5,008,000USD | 10,238,000USD | 4,054,000USD | 17,089,000USD | 21,742,000USD |
| Net Debt | — | 196,638,000USD | 196,638,000USD | 231,069,000USD | 231,963,000USD | 242,552,000USD | 240,594,000USD | 226,889,000USD |
| Short Long Term Debt Total | — | 199,896,000USD | 199,896,000USD | 236,077,000USD | 242,201,000USD | 246,606,000USD | 246,662,000USD | 247,167,000USD |
| Long Term Investments | — | 308,120,000USD | 342,015,000USD | 370,171,000USD | 382,748,000USD | 403,071,000USD | 409,665,000USD | 394,734,000USD |
| Net Receivables | — | 2,219,000USD | 2,219,000USD | 2,201,000USD | 1,316,000USD | 3,541,000USD | 11,021,000USD | 2,259,000USD |
| Accounts Payable | — | 2,516,000USD | 496,000USD | 2,284,000USD | 3,159,000USD | 1,685,000USD | 1,802,000USD | 16,419,000USD |
| Common Stock Shares Outstanding | — | 13,398,078shares | 13,398,078shares | 13,398,078shares | 13,398,078shares | 13,398,078shares | 13,398,078shares | 13,398,078shares |
| Non Current Assets Total | — | 310,204,000USD | 312,423,000USD | 373,142,000USD | 385,204,000USD | 407,909,000USD | 411,034,000USD | 394,734,000USD |
| Non Current Liabilities Total | — | 206,359,000USD | 201,619,000USD | 236,880,000USD | 243,228,000USD | 247,589,000USD | 247,756,001USD | 247,878,000USD |
| Non Currrent Assets Other | — | 2,084,000USD | 312,423,000USD | 373,142,000USD | 385,204,000USD | 407,909,000USD | 1,369,000USD | 398,260,000USD |
| Unclassified Non Current Liabilities | — | 206,359,000USD | 201,619,000USD | 236,880,000USD | 243,228,000USD | 247,589,000USD | 247,756,001USD | 247,878,000USD |
| Unclassified Equity | — | 174,061,000USD | 174,061,000USD | 184,778,000USD | 184,778,000USD | 184,778,000USD | 184,778,000USD | 184,707,000USD |
| Other Current Liab | — | — | 4,244,000USD | 2,672,000USD | 2,859,000USD | 2,306,000USD | 6,339,999USD | 22,291,000USD |
| Total Current Liabilities | — | — | 4,740,000USD | 4,956,000USD | 6,018,000USD | 3,991,000USD | 8,141,999USD | 19,355,000USD |
| Short Term Debt | — | — | 55,450,000USD | 59,200,000USD | 125,000,000USD | 68,050,000USD | 68,350,000USD | 69,100,000USD |
| Unclassified Current Assets | — | — | -2,219,000USD | -2,201,000USD | -2,456,000USD | -4,838,000USD | — | -23,332,000USD |
| Unclassified Non Current Assets | — | — | -342,015,000USD | -742,091,000USD | -778,190,000USD | -809,539,000USD | -428,123,000USD | -400,322,000USD |
| Unclassified Current Liabilities | — | — | -55,450,000USD | -59,200,000USD | -125,000,000USD | -68,050,000USD | -68,350,000USD | -88,455,000USD |
| Other Current Assets | — | — | — | -979,000USD | 1,140,000USD | 1,297,000USD | -11,021,000USD | -795,000USD |
| Other Assets | — | — | — | 371,920,000USD | 395,442,000USD | 406,468,000USD | 428,123,000USD | 2,062,000USD |
| Accumulated Other Comprehensive Income | — | — | — | — | 0USD | 0USD | 0USD | — |
| Inventory | — | — | — | — | — | — | — | 22,537,000USD |
| 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 | 346,706,000USD | 428,123,000USD | 469,818,000USD | 520,717,000USD | 569,048,000USD | 483,813,000USD | 538,188,000USD | 441,421,000USD |
| Other Current Assets | -719,000USD | — | -47,566,000USD | 1,209,000USD | 2,533,001USD | 361,000USD | -16,796,000USD | 899,000USD |
| Total Liab | 223,518,000USD | 255,898,000USD | 307,814,000USD | 340,294,000USD | 365,304,000USD | 324,857,000USD | 371,561,000USD | 266,398,000USD |
| Total Stockholder Equity | 123,188,000USD | 172,225,000USD | 162,004,000USD | 180,423,000USD | 203,744,000USD | 158,956,000USD | 166,627,000USD | 175,023,000USD |
| Other Current Liab | 2,264,000USD | 6,339,999USD | 11,324,000USD | 12,209,000USD | 10,354,000USD | 6,923,000USD | -13,769,000USD | -7,370,000USD |
| Common Stock | 134,000USD | 134,000USD | 134,000USD | 134,000USD | 134,000USD | 134,000USD | 134,000USD | 134,000USD |
| Capital Stock | 134,000USD | 134,000USD | 134,000USD | 134,000USD | 134,000USD | 134,000USD | 134,000USD | 134,000USD |
| Retained Earnings | -51,141,000USD | -12,821,000USD | -22,971,000USD | -4,552,000USD | 18,497,000USD | -28,302,000USD | -20,812,000USD | -12,651,000USD |
| Other Assets | 342,628,000USD | 420,281,000USD | 469,818,000USD | 19,623,285USD | 2,533,000USD | 2,484,000USD | 4,461,000USD | 3,665,000USD |
| Cash | 3,359,000USD | 6,068,000USD | 45,349,000USD | 14,937,000USD | 43,048,000USD | 37,708,000USD | 13,447,000USD | 38,172,000USD |
| Cash And Short Term Investments | 3,359,000USD | 6,068,000USD | 45,349,000USD | 14,937,000USD | 43,048,000USD | 37,708,000USD | 13,447,000USD | 38,172,000USD |
| Total Current Assets | 3,359,000USD | 17,089,000USD | 45,349,000USD | 18,348,000USD | 61,949,000USD | 39,367,000USD | 16,796,000USD | 40,959,000USD |
| Total Current Liabilities | 4,533,000USD | 8,141,999USD | 15,036,000USD | 8,300,000USD | 19,142,000USD | 15,334,000USD | 13,769,000USD | 11,572,000USD |
| Net Debt | 214,279,000USD | 240,594,000USD | 254,384,000USD | 316,813,000USD | 301,763,000USD | 271,477,000USD | 339,031,000USD | 216,654,000USD |
| Short Term Debt | 20,500,000USD | 68,350,000USD | 90,500,000USD | 104,700USD | 100,000,000USD | 32,050,000USD | 352,478,000USD | 12,000,000USD |
| Short Long Term Debt Total | 217,638,000USD | 246,662,000USD | 299,733,000USD | 331,750,000USD | 344,811,000USD | 309,185,000USD | 352,478,000USD | 266,826,000USD |
| Long Term Investments | 342,015,000USD | 409,665,000USD | 420,287,000USD | 500,576,000USD | 507,099,000USD | 442,323,000USD | 516,931,000USD | 396,797,000USD |
| Net Receivables | 719,000USD | 11,021,000USD | 2,217,000USD | 2,202,000USD | 16,367,999USD | 1,298,000USD | 3,349,000USD | 2,787,000USD |
| Accounts Payable | 2,269,000USD | 1,802,000USD | 3,712,000USD | 3,947,000USD | 8,788,000USD | 8,411,000USD | 13,769,000USD | 6,942,000USD |
| Common Stock Shares Outstanding | 13,398,078shares | 13,398,078shares | 13,398,078shares | 13,417,410shares | 13,413,861shares | 13,394,005shares | 13,364,244shares | 13,348,203shares |
| Non Current Assets Total | 343,347,000USD | 411,034,000USD | 424,469,000USD | 502,369,000USD | 507,099,000USD | 444,446,000USD | 516,931,000USD | 396,797,000USD |
| Non Current Liabilities Total | 218,985,000USD | 247,756,001USD | 299,733,000USD | 331,994,000USD | 346,162,000USD | 309,523,000USD | 352,478,000USD | 254,826,000USD |
| Non Currrent Assets Other | 1,332,000USD | 1,369,000USD | -420,356,000USD | 2,420,000USD | 12,948,000USD | 11,827,000USD | -1,314,000USD | -396,797,000USD |
| Unclassified Non Current Assets | -342,628,000USD | -420,281,000USD | -465,705,000USD | -20,727,285USD | -15,481,000USD | -13,296,000USD | -6,852,000USD | -6,251,000USD |
| Unclassified Current Liabilities | -20,500,000USD | -68,350,000USD | -90,500,000USD | -7,960,700USD | -100,000,000USD | -32,050,000USD | -352,478,000USD | -19,370,000USD |
| Unclassified Non Current Liabilities | 218,985,000USD | 247,756,001USD | 299,733,000USD | 104,456,000USD | 344,140,000USD | 308,170,000USD | — | 11,527,000USD |
| Unclassified Equity | 174,061,000USD | 184,778,000USD | 184,707,000USD | 184,707,000USD | 184,979,000USD | 186,990,000USD | 187,171,000USD | 200,406,000USD |
| Accumulated Other Comprehensive Income | — | 0USD | 0USD | 0USD | 0USD | 0USD | 0USD | -13,000,000USD |
| Intangible Assets | — | — | 69,000USD | 477,000USD | — | 1,108,000USD | 1,314,000USD | 1,509,000USD |
| Property Plant Equipment Net | — | — | -469,818,000USD | -520,717,000USD | — | -483,813,000USD | -538,188,000USD | -47,210,000USD |
| Unclassified Current Assets | — | — | -2,217,000USD | — | -421,567,002USD | — | — | — |
| Other Liab | — | — | — | 244,000USD | 1,351,000USD | 338,000USD | 587,000USD | 293,000USD |
| Long Term Debt | — | — | — | 227,050,000USD | — | — | 352,478,000USD | 242,826,000USD |
| Short Term Investments | — | — | — | 500,576USD | 421,567,000USD | — | — | — |
| Inventory | — | — | — | 1USD | 2USD | 1USD | — | -441,421,000USD |
| Non Current Liabilities Other | — | — | — | 244,000USD | — | — | — | — |
| Net Tangible Assets | — | — | — | 180,423,000USD | 203,744,000USD | 157,848,000USD | 165,313,000USD | 172,437,000USD |
| Deferred Long Term Liab | — | — | — | — | 671,000USD | 1,015,000USD | 1,628,000USD | 180,000USD |
| Current Deferred Revenue | — | — | — | — | -87,527,000USD | -20,463,000USD | -338,709,000USD | — |
| Good Will | — | — | — | — | — | — | 1,077,000USD | 1,077,000USD |
| Short Long Term Debt | — | — | — | — | — | — | — | 12,000,000USD |
| 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 | Q2 20252025-06-30 · USD | Q1 20252025-03-31 · USD | Q4 20242024-12-31 · USD | Q3 20242024-09-30 · USD | Q2 20242024-06-30 · USD |
|---|---|---|---|---|---|---|---|---|
| Net Income | -11,588,000USD | -11,588,000USD | -5,327,000USD | -9,631,000USD | -7,287,000USD | 25,475,000USD | 1,688,000USD | 10,328,000USD |
| Other Non Cash Items | 13,719,000USD | 34,793,000USD | 13,337,000USD | 20,176,000USD | 6,867,000USD | -20,135,000USD | 1,899,000USD | -4,801,000USD |
| Change To Account Receivables | -1,500,000USD | -1,500,000USD | -885,000USD | 2,225,000USD | 7,480,000USD | -8,762,000USD | 686,000USD | -413,000USD |
| Change In Working Capital | -1,303,000USD | -1,799,000USD | -2,410,000USD | 4,473,000USD | 3,261,000USD | -19,928,000USD | 13,695,000USD | 251,000USD |
| Total Cash From Operating Activities | 828,000USD | 21,771,000USD | 6,029,000USD | 15,390,000USD | 2,841,000USD | -14,588,000USD | 17,282,000USD | 5,778,000USD |
| Capital Expenditures | 0USD | 0USD | 0USD | 0USD | 0USD | 0USD | 0USD | 0USD |
| Free Cash Flow | 828,000USD | 21,771,000USD | 6,029,000USD | 15,390,000USD | 2,841,000USD | -14,588,000USD | 17,282,000USD | 5,778,000USD |
| Total Cashflows From Investing Activities | 20,943,000USD | 20,943,000USD | 4,842,000USD | 2,769,000USD | -3,984,000USD | 5,683,000USD | 1,971,000USD | 7,666,000USD |
| Net Borrowings | -18,000,000USD | -18,750,000USD | -6,330,000USD | -4,650,000USD | -300,000USD | -750,000USD | 0USD | — |
| Total Cash From Financing Activities | -21,872,000USD | -21,872,000USD | -11,259,000USD | -9,206,000USD | -4,855,000USD | -5,305,000USD | -4,555,000USD | -13,956,000USD |
| Dividends Paid | -2,278,000USD | -2,278,000USD | -4,555,000USD | -4,556,000USD | -4,555,000USD | -4,555,000USD | -4,555,000USD | -4,556,000USD |
| Change In Cash | -101,000USD | -101,000USD | -5,230,000USD | 6,184,000USD | -2,014,000USD | -14,210,000USD | 14,698,000USD | -512,000USD |
| Begin Period Cash Flow | 3,359,000USD | 3,359,000USD | 10,238,000USD | 4,054,000USD | 6,068,000USD | 20,278,000USD | 5,580,000USD | 6,092,000USD |
| End Period Cash Flow | 3,258,000USD | 3,258,000USD | 5,008,000USD | 10,238,000USD | 4,054,000USD | 6,068,000USD | 20,278,000USD | 5,580,000USD |
| Unclassified Investing Cash Flow | 20,943,000USD | 16,834,000USD | 13,007,000USD | 5,538,000USD | -11,258,000USD | 5,683,000USD | 1,971,000USD | 7,666,000USD |
| Unclassified Financing Cash Flow | -1,594,000USD | — | — | 3,824,000USD | 4,180,000USD | — | -1,971,000USD | -17,066,000USD |
| Depreciation | — | 365,000USD | 429,000USD | 372,000USD | 8,165,000USD | 470,000USD | 272,000USD | 471,000USD |
| Other Cashflows From Investing Activities | — | 4,109,000USD | -8,165,000USD | -2,769,000USD | 7,274,000USD | — | — | — |
| Other Cashflows From Financing Activities | — | -1,594,000USD | -374,000USD | -3,824,000USD | -4,180,000USD | — | 1,971,000USD | 7,666,000USD |
| Unclassified Operating Cash Flow | — | — | — | — | -8,165,000USD | — | — | — |
| 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 | -33,093,000USD | 28,442,000USD | -465,000USD | -7,586,000USD | 56,864,000USD | 3,694,000USD | 9,553,000USD | 9,572,000USD |
| Depreciation | 1,571,000USD | 69,000USD | 408,000USD | 409,000USD | 222,000USD | 206,000USD | 195,000USD | 195,000USD |
| Other Non Cash Items | 66,566,000USD | 40,954,000USD | 21,596,000USD | -16,445,000USD | -58,368,000USD | 77,570,000USD | -118,237,000USD | -118,653,000USD |
| Change To Account Receivables | 10,302,000USD | -8,804,000USD | -15,000USD | -727,000USD | -177,000USD | 2,051,000USD | -562,000USD | -53,000USD |
| Change In Working Capital | 8,595,000USD | -8,022,000USD | -171,000USD | 2,504,000USD | -10,727,000USD | -845,000USD | 6,853,000USD | 7,798,000USD |
| Total Cash From Operating Activities | 43,639,000USD | 33,010,000USD | 21,368,000USD | 2,946,000USD | -12,009,000USD | 80,625,000USD | -101,636,000USD | -101,088,000USD |
| Capital Expenditures | 0USD | 0USD | 0USD | 0USD | 0USD | 0USD | 0USD | 0USD |
| Free Cash Flow | 43,639,000USD | 33,010,000USD | 21,368,000USD | 2,946,000USD | -12,009,000USD | 80,625,000USD | -101,636,000USD | -101,088,000USD |
| Total Cashflows From Investing Activities | 23,171,000USD | — | 60,198,000USD | -107,550,000USD | -216,112,000USD | -59,628,000USD | -187,140,000USD | -224,720,000USD |
| Net Borrowings | -30,030,000USD | -54,070,000USD | -33,200,000USD | -14,300,000USD | 30,256,000USD | -44,760,000USD | 96,720,000USD | 89,846,000USD |
| Total Cash From Financing Activities | -46,348,000USD | -72,291,000USD | -51,154,000USD | -31,057,000USD | 17,349,000USD | -56,364,000USD | 76,911,000USD | 66,308,000USD |
| Dividends Paid | -15,944,000USD | -18,221,000USD | -17,954,000USD | -15,385,000USD | -12,071,000USD | -11,365,000USD | -17,949,000USD | -22,895,000USD |
| Change In Cash | -2,709,000USD | -39,281,000USD | 30,412,000USD | -28,111,000USD | 5,340,000USD | 24,261,000USD | -24,725,000USD | -34,780,000USD |
| Begin Period Cash Flow | 6,068,000USD | 45,349,000USD | 14,937,000USD | 43,048,000USD | 37,708,000USD | 13,447,000USD | 38,172,000USD | 72,952,000USD |
| End Period Cash Flow | 3,359,000USD | 6,068,000USD | 45,349,000USD | 14,937,000USD | 43,048,000USD | 37,708,000USD | 13,447,000USD | 38,172,000USD |
| Other Cashflows From Investing Activities | 26,913,000USD | 47,260,000USD | — | — | — | — | — | — |
| Other Cashflows From Financing Activities | -374,000USD | -54,070,000USD | -48,557,000USD | 58,078,000USD | 320,020,000USD | 110,211,000USD | 202,385,000USD | -643,000USD |
| Unclassified Investing Cash Flow | -3,742,000USD | — | 60,198,000USD | -107,550,000USD | -216,112,000USD | -59,628,000USD | -187,140,000USD | -224,720,000USD |
| Unclassified Operating Cash Flow | — | -28,433,000USD | 1,184,000USD | 24,064,000USD | — | — | — | — |
| Unclassified Financing Cash Flow | — | 54,070,000USD | 48,557,000USD | -59,100,000USD | -320,856,000USD | -110,450,000USD | -204,245,000USD | — |
| Stock Based Compensation | — | — | -1,184,000USD | — | — | — | — | — |
| Change To Liabilities | — | — | — | 6,105,000USD | -14,516,000USD | -1,853,000USD | 6,113,000USD | 4,151,000USD |
| Sale Purchase Of Stock | — | — | — | -350,000USD | — | — | — | 0USD |
| Cash And Cash Equivalents Changes | — | — | — | -494,000USD | — | — | — | — |
| Issuance Of Capital Stock | — | — | — | — | — | — | 0USD | 0USD |
| Change To Inventory | — | — | — | — | — | — | — | 1,237,000USD |
| 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.