XRN
Chiron Real Estate Inc.
Company overview
- Market capitalization
- —
- Employees
- 30
- Latest publication
- 2026-09-29
About Chiron Real Estate Inc.
Chiron Real Estate Inc. is a real estate investment trust focused on investing in the future of healthcare. At Chiron we strive to deliver value at the intersection of care, capital, and real estate. Chiron Real Estate Inc. was established on March 18, 2011, incorporated in Maryland and is based in Bethesda, Maryland.
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 | Q2 20242024-06-30 · USD |
|---|---|---|---|---|---|---|---|---|
| Total Revenue | 38,064,000USD | 38,392,000USD | 40,562,000USD | 41,268,000USD | 37,883,000USD | 34,952,000USD | 34,175,000USD | 34,214,000USD |
| Cost Of Revenue | 38,904,000USD | 38,427,000USD | 38,240,000USD | 38,798,000USD | 35,239,000USD | 7,195,000USD | 7,437,000USD | 7,236,000USD |
| Gross Profit | -840,000USD | -35,000USD | 2,322,000USD | 2,470,000USD | 2,644,000USD | 27,757,000USD | 26,738,000USD | 26,978,000USD |
| Selling General Administrative | 5,089,000USD | 5,493,000USD | 4,860,000USD | 5,458,000USD | 3,516,000USD | 7,707,000USD | 4,381,000USD | 4,589,000USD |
| Unclassified Operating Expenses | -14,827,000USD | -14,916,000USD | -15,008,000USD | -14,724,000USD | -13,723,000USD | 13,639,000USD | 13,642,000USD | 13,993,000USD |
| Total Operating Expenses | -9,738,000USD | -9,423,000USD | -10,148,000USD | -9,266,000USD | -10,207,000USD | 21,346,000USD | 18,023,000USD | 18,582,000USD |
| Operating Income | 8,898,000USD | 9,388,000USD | 12,470,000USD | 11,736,000USD | 12,851,000USD | 6,411,000USD | 8,715,000USD | 8,396,000USD |
| Interest Expense | 7,233,000USD | 8,403,000USD | 11,508,000USD | 11,308,000USD | 10,432,000USD | 7,570,000USD | 7,236,000USD | 6,992,000USD |
| Net Interest Income | -7,233,000USD | -8,403,000USD | -8,175,000USD | -8,009,000USD | -7,167,000USD | -7,570,000USD | -7,236,000USD | — |
| Income Before Tax | 1,654,000USD | -6,147,000USD | -5,058,000USD | 585,000USD | 3,737,000USD | 2,939,000USD | 3,391,000USD | -1,952,000USD |
| Net Income | 1,724,000USD | -5,504,000USD | -4,546,000USD | 655,000USD | 3,559,000USD | 2,830,000USD | 3,246,000USD | -1,692,000USD |
| Net Income From Continuing Ops | 1,654,000USD | -6,147,000USD | -5,058,000USD | 585,000USD | 3,737,000USD | 2,939,000USD | 3,391,000USD | — |
| Ebit | 8,887,000USD | 2,256,000USD | 6,450,000USD | 11,893,000USD | 14,169,000USD | 10,509,000USD | 10,627,000USD | 5,040,000USD |
| Ebitda | 23,714,000USD | 17,172,000USD | 21,458,000USD | 27,184,000USD | 27,996,000USD | 24,404,000USD | 24,447,000USD | 19,182,000USD |
| Depreciation And Amortization | 14,827,000USD | 14,916,000USD | 15,008,000USD | 15,291,000USD | 13,827,000USD | 13,895,000USD | 13,820,000USD | 14,142,000USD |
| Reconciled Depreciation | 14,645,000USD | 14,776,000USD | 14,862,000USD | 15,006,000USD | 14,046,000USD | 13,895,000USD | 13,820,000USD | — |
| Total Other Income Expense Net | -7,244,000USD | -15,535,000USD | -17,528,000USD | -11,151,000USD | -9,114,000USD | -3,472,000USD | -5,324,000USD | -10,348,000USD |
| Minority Interest | 70,000USD | 643,000USD | 512,000USD | 70,000USD | -178,000USD | -109,000USD | -145,000USD | — |
| 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 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 Revenue | 161,027,000USD | 138,410,000USD | 140,934,000USD | 137,167,000USD | 115,804,000USD | 93,518,000USD | 70,726,000USD | 53,192,000USD |
| Cost Of Revenue | 150,704,000USD | 29,251,000USD | 28,082,000USD | 25,188,000USD | 15,488,000USD | 10,867,000USD | 6,537,000USD | 3,720,000USD |
| Gross Profit | 10,323,000USD | 109,159,000USD | 112,852,000USD | 111,979,000USD | 100,316,000USD | 82,651,000USD | 64,188,999USD | 49,472,000USD |
| Selling General Administrative | 19,998,000USD | 21,123,000USD | 16,853,000USD | 16,545,000USD | 16,453,000USD | 29,964,000USD | 6,536,000USD | 9,959,000USD |
| Unclassified Operating Expenses | -59,042,000USD | 55,359,000USD | 58,135,000USD | 56,723,000USD | 46,875,000USD | 52,687,000USD | — | 17,269,000USD |
| Total Operating Expenses | -39,044,000USD | 76,482,000USD | 74,988,000USD | 73,268,000USD | 63,328,000USD | 82,651,000USD | 14,249,000USD | 27,228,000USD |
| Operating Income | 49,367,000USD | 32,677,000USD | 37,864,000USD | 38,711,000USD | 36,988,000USD | — | 49,940,000USD | 22,244,000USD |
| Interest Expense | 44,573,000USD | 28,689,000USD | 30,893,000USD | 25,230,000USD | 19,696,000USD | 18,680,000USD | 17,472,000USD | 14,975,000USD |
| Net Interest Income | -31,754,000USD | -28,689,000USD | -30,893,000USD | -25,230,000USD | -19,696,000USD | — | — | — |
| Income Before Tax | -6,883,000USD | 6,692,000USD | 21,734,000USD | 19,996,000USD | 18,342,000USD | -2,499,000USD | 9,588,000USD | 14,561,000USD |
| Net Income | -5,836,000USD | 6,633,000USD | 20,612,000USD | 19,142,000USD | 17,622,000USD | -1,925,000USD | 9,234,000USD | 13,490,000USD |
| Net Income From Continuing Ops | -6,883,000USD | 6,692,000USD | 21,734,000USD | 19,996,000USD | 18,342,000USD | — | — | — |
| Ebit | 37,690,000USD | 35,381,000USD | 52,627,000USD | 45,226,000USD | 38,038,000USD | 16,181,000USD | 27,060,000USD | 8,870,000USD |
| Ebitda | 96,732,000USD | 91,465,000USD | 111,636,000USD | 102,888,000USD | 85,346,000USD | 52,999,000USD | 50,821,000USD | 40,201,000USD |
| Depreciation And Amortization | 59,042,000USD | 56,084,000USD | 59,009,000USD | 57,662,000USD | 47,308,000USD | 36,818,000USD | 23,761,000USD | 31,331,000USD |
| Reconciled Depreciation | 58,690,000USD | 56,084,000USD | 59,009,000USD | 57,662,000USD | 47,308,000USD | — | — | — |
| Total Other Income Expense Net | -56,250,000USD | -25,985,000USD | -16,130,000USD | -18,715,000USD | -18,646,000USD | -2,499,000USD | -40,352,000USD | -7,683,000USD |
| Minority Interest | 1,047,000USD | -59,000USD | -1,122,000USD | -854,000USD | -720,000USD | — | — | — |
| Selling And Marketing Expenses | — | — | — | — | — | — | 7,713,000USD | — |
| Research Development | — | — | — | — | — | — | — | 0USD |
| Source | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy |
Balance sheet 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 |
|---|---|---|---|---|---|---|---|---|
| Total Assets | 1,238,019,000USD | 1,242,465,000USD | 1,273,238,000USD | 1,296,959,000USD | 1,269,555,000USD | 1,256,486,000USD | 1,242,595,000USD | 1,241,215,000USD |
| Intangible Assets | 144,573,000USD | 46,312,000USD | 36,445,000USD | 117,039,700USD | 38,379,000USD | 54,072,000USD | 391,000USD | 56,429,000USD |
| Total Liab | 717,369,000USD | 712,400,000USD | 767,410,000USD | 771,938,000USD | 731,452,000USD | 700,570,000USD | 677,989,000USD | 662,843,000USD |
| Total Stockholder Equity | 500,211,000USD | 509,770,000USD | 485,289,000USD | 503,202,000USD | 517,352,000USD | 534,126,000USD | 542,552,000USD | 556,439,000USD |
| Other Current Liab | 12,708,000USD | — | -17,808,000USD | -686,847,000USD | -14,519,000USD | 16,520,000USD | 16,534,000USD | 16,280,000USD |
| Common Stock | 13,000USD | 13,000USD | 13,000USD | 67,000USD | 67,000USD | 67,000USD | 67,000USD | 66,000USD |
| Capital Stock | 124,119,000USD | 124,119,000USD | 74,972,000USD | 75,026,000USD | 75,026,000USD | 74,972,000USD | 75,026,000USD | — |
| Retained Earnings | -360,640,000USD | -349,965,000USD | -332,566,000USD | -316,510,000USD | -305,677,000USD | -293,736,000USD | -281,067,000USD | -268,885,000USD |
| Good Will | 5,903,000USD | 5,903,000USD | 5,903,000USD | 5,903,000USD | 5,903,000USD | 5,903,000USD | 5,903,000USD | 5,903,000USD |
| Other Assets | 1,072,560,000USD | — | — | — | — | — | — | — |
| Cash | 8,183,000USD | 12,445,000USD | 10,392,000USD | 6,580,000USD | 8,503,000USD | 6,815,000USD | 5,723,000USD | 4,978,000USD |
| Cash And Short Term Investments | 8,183,000USD | 12,445,000USD | 10,392,000USD | 6,580,000USD | 8,503,000USD | 6,815,000USD | 5,723,000USD | 4,978,000USD |
| Total Current Assets | 14,983,000USD | 19,832,000USD | 47,484,000USD | 18,069,000USD | 45,079,000USD | 17,347,000USD | 18,009,000USD | 17,226,000USD |
| Total Current Liabilities | 695,074,000USD | 689,444,000USD | 280,000USD | 35,829,000USD | 13,835,000USD | 671,450,000USD | 649,092,000USD | 632,376,000USD |
| Current Deferred Revenue | 5,030,000USD | — | — | 4,838,000USD | — | 6,730,000USD | 4,826,000USD | 5,102,000USD |
| Net Debt | 668,565,000USD | 651,295,000USD | 737,005,000USD | 1,424,954,000USD | 698,086,000USD | 650,713,000USD | 634,334,000USD | 620,548,000USD |
| Short Term Debt | 662,314,000USD | — | 280,000USD | 698,832,000USD | 13,835,000USD | 631,732,000USD | 614,382,000USD | 599,032,000USD |
| Short Long Term Debt | 662,314,000USD | 652,699,000USD | — | 698,832,000USD | 662,782,000USD | 631,732,000USD | 614,382,000USD | — |
| Short Long Term Debt Total | 676,748,000USD | 663,740,000USD | 747,397,000USD | 1,431,534,000USD | 706,589,000USD | 657,528,000USD | 640,057,000USD | 625,526,000USD |
| Long Term Debt | 1,096,000USD | 1,153,000USD | 709,635,000USD | 712,985,000USD | 14,248,000USD | 14,399,000USD | 14,493,000USD | — |
| Long Term Investments | 8,902,000USD | 1,781,000USD | 1,846,000USD | 1,917,000USD | 1,992,000USD | 2,066,000USD | — | — |
| Net Receivables | 6,800,000USD | 7,387,000USD | 36,725,000USD | 8,287,000USD | 36,156,000USD | 7,694,000USD | 8,526,000USD | 8,483,000USD |
| Accounts Payable | 15,022,000USD | 18,289,000USD | 17,808,000USD | 19,006,000USD | 14,519,000USD | 16,468,000USD | 13,350,000USD | 11,962,000USD |
| Property Plant Equipment Net | 14,738,000USD | 15,653,000USD | 1,144,491,000USD | 18,100,000USD | 1,135,741,000USD | 14,000,000USD | 15,835,000USD | 12,355,000USD |
| Property Plant Equipment Gross | 14,738,000USD | 15,653,000USD | 18,116,000USD | 18,100,000USD | 15,202,000USD | 14,000,000USD | 15,835,000USD | — |
| Accumulated Other Comprehensive Income | 7,218,000USD | — | — | 10,396,000USD | — | 18,613,000USD | 14,967,000USD | 27,672,000USD |
| Common Stock Shares Outstanding | 13,235,000shares | 13,371,000shares | 13,393,000shares | 13,375,800shares | 13,374,600shares | 2,673,520shares | 2,629,480shares | 2,623,520shares |
| Non Current Assets Total | 150,476,000USD | 1,222,633,000USD | 1,225,754,000USD | 1,278,890,000USD | 1,224,476,000USD | 1,239,139,000USD | 1,224,586,000USD | 1,223,989,000USD |
| Non Current Liabilities Total | 22,295,000USD | 712,400,000USD | 767,130,000USD | 736,109,000USD | 717,617,000USD | 29,120,000USD | 28,897,000USD | 30,467,000USD |
| Non Current Liabilities Other | 7,861,000USD | 8,365,000USD | 3,512,000USD | 3,407,000USD | 3,374,000USD | 7,260,000USD | 6,860,000USD | — |
| Non Currrent Assets Other | -1,158,205,000USD | 1,152,984,000USD | -1,151,861,000USD | 1,135,930,300USD | -1,149,254,000USD | 1,163,098,000USD | 1,202,457,000USD | 1,149,302,000USD |
| Net Working Capital | -676,590,000USD | -669,612,000USD | -16,538,000USD | -17,760,000USD | -681,660,000USD | -654,103,000USD | -631,083,000USD | — |
| Unclassified Non Current Assets | -1,096,200,000USD | — | 37,069,000USD | — | 42,461,000USD | — | — | — |
| Unclassified Current Liabilities | -662,314,000USD | 18,456,000USD | -17,808,000USD | -1,385,679,000USD | -677,301,000USD | -631,732,000USD | -614,382,000USD | — |
| Unclassified Non Current Liabilities | 13,338,000USD | 702,882,000USD | 53,983,000USD | 19,717,000USD | 699,995,000USD | 7,461,000USD | 7,544,000USD | 30,467,000USD |
| Unclassified Equity | 729,501,000USD | 735,603,000USD | 742,870,000USD | 734,223,000USD | 747,936,000USD | 734,210,000USD | 733,559,000USD | 797,586,000USD |
| Other Current Assets | — | — | 367,000USD | 3,202,000USD | 420,000USD | 2,838,000USD | 3,760,000USD | 3,765,000USD |
| Source | Legacy providerLegacy | 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 | 1,242,465,000USD | 1,256,486,000USD | 1,267,701,000USD | 1,393,260,000USD | 1,263,484,000USD | 1,100,906,000USD | 884,934,000USD | 636,099,000USD |
| Intangible Assets | 46,312,000USD | 54,072,000USD | 65,970,000USD | 91,313,000USD | 87,935,000USD | 52,267,000USD | 41,458,000USD | 36,288,000USD |
| Total Liab | 712,400,000USD | 700,570,000USD | 661,887,000USD | 744,195,000USD | 625,907,000USD | 643,146,000USD | 424,581,000USD | 336,349,000USD |
| Total Stockholder Equity | 509,770,000USD | 534,126,000USD | 583,584,000USD | 632,984,000USD | 622,785,000USD | 444,805,000USD | 430,270,000USD | 269,295,000USD |
| Common Stock | 13,000USD | 67,000USD | 66,000USD | 66,000USD | 65,000USD | 49,000USD | 44,000USD | 26,000USD |
| Capital Stock | 124,119,000USD | 75,026,000USD | 75,025,000USD | 75,025,000USD | 75,024,000USD | — | — | — |
| Retained Earnings | -349,965,000USD | -293,736,000USD | -238,984,000USD | -198,706,000USD | -157,017,000USD | -116,773,000USD | -71,389,000USD | -45,007,000USD |
| Good Will | 5,903,000USD | 5,903,000USD | 5,903,000USD | 5,903,000USD | 5,903,000USD | 5,903,000USD | — | — |
| Cash | 12,445,000USD | 6,815,000USD | 1,278,000USD | 4,016,000USD | 7,213,000USD | 5,507,000USD | 2,765,000USD | 3,631,000USD |
| Cash And Short Term Investments | 12,445,000USD | 6,815,000USD | 1,278,000USD | 4,016,000USD | 7,213,000USD | 5,507,000USD | 2,765,000USD | 3,631,000USD |
| Total Current Assets | 19,832,000USD | 17,347,000USD | 14,352,000USD | 30,528,000USD | 24,949,000USD | 42,049,000USD | 32,299,999USD | 9,683,000USD |
| Total Current Liabilities | 689,444,000USD | 671,450,000USD | 619,338,000USD | 670,528,000USD | 540,579,000USD | 37,835,000USD | 24,845,000USD | 288,028,000USD |
| Net Debt | 651,295,000USD | 646,777,000USD | 622,915,000USD | 700,638,000USD | 572,644,000USD | 602,114,000USD | 392,299,000USD | 311,376,000USD |
| Short Long Term Debt | 652,699,000USD | 631,732,000USD | 585,333,000USD | 636,447,000USD | 514,567,000USD | — | — | — |
| Short Long Term Debt Total | 663,740,000USD | 653,592,000USD | 624,193,000USD | 704,654,000USD | 579,857,000USD | 607,621,000USD | 395,064,000USD | 315,007,000USD |
| Long Term Debt | 1,153,000USD | 14,399,000USD | 25,899,000USD | 57,672,000USD | 57,162,000USD | — | — | — |
| Long Term Investments | 1,781,000USD | 2,066,000USD | 0USD | — | — | — | — | — |
| Net Receivables | 7,387,000USD | 7,694,000USD | 6,955,000USD | 8,240,000USD | 6,233,000USD | 25,788,000USD | 19,161,000USD | 11,611,000USD |
| Accounts Payable | 18,289,000USD | 16,468,000USD | 12,781,000USD | 13,819,000USD | 10,344,000USD | 7,279,000USD | 5,069,000USD | 3,664,000USD |
| Property Plant Equipment Net | 15,653,000USD | 7,271,000USD | 10,973,000USD | 5,032,000USD | 3,809,000USD | 978,706,000USD | 792,984,000USD | 139,000USD |
| Property Plant Equipment Gross | 15,653,000USD | 14,000,000USD | 10,973,000USD | 5,032,000USD | 3,809,000USD | — | — | — |
| Common Stock Shares Outstanding | 13,379,000shares | 2,637,440shares | 2,622,000shares | 2,618,480shares | 2,425,600shares | 1,850,240shares | 1,354,600shares | 878,840shares |
| Non Current Assets Total | 1,222,633,000USD | 1,239,139,000USD | 1,253,349,000USD | 1,362,732,000USD | 1,238,535,000USD | 1,058,857,000USD | 852,634,001USD | 626,416,000USD |
| Non Current Liabilities Total | 712,400,000USD | 29,120,000USD | 42,549,000USD | 73,667,000USD | 85,328,000USD | 605,311,000USD | 399,736,000USD | 48,321,000USD |
| Non Current Liabilities Other | 8,365,000USD | 3,324,000USD | 3,689,000USD | 5,460,000USD | 20,376,000USD | — | — | — |
| Non Currrent Assets Other | 1,152,984,000USD | 1,169,827,000USD | 1,170,503,000USD | 1,260,484,000USD | 1,140,888,000USD | 21,981,000USD | 18,192,001USD | 589,989,000USD |
| Net Working Capital | -669,612,000USD | -654,103,000USD | -604,986,000USD | -640,000,000USD | -515,630,000USD | — | — | — |
| Unclassified Current Liabilities | 18,456,000USD | -631,732,000USD | -585,333,000USD | -636,447,000USD | -514,567,000USD | — | — | 8,011,000USD |
| Unclassified Non Current Liabilities | 702,882,000USD | 11,397,000USD | 12,961,000USD | 10,535,000USD | 7,790,000USD | 605,311,000USD | 399,736,000USD | 48,321,000USD |
| Unclassified Equity | 735,603,000USD | 734,156,000USD | 722,352,000USD | 721,925,000USD | 711,349,000USD | 579,747,999USD | 508,288,999USD | 317,997,000USD |
| Other Current Assets | — | 2,838,000USD | 6,119,000USD | 18,272,000USD | 11,503,000USD | 10,754,000USD | 10,373,999USD | 3,147,000USD |
| Other Current Liab | — | 16,520,000USD | 16,134,000USD | 15,821,000USD | 15,668,000USD | 12,470,000USD | 13,285,000USD | -265,885,000USD |
| Current Deferred Revenue | — | 6,730,000USD | 5,090,000USD | 4,441,000USD | — | — | — | — |
| Short Term Debt | — | 631,732,000USD | 585,333,000USD | 636,447,000USD | 514,567,000USD | 18,086,000USD | 6,491,000USD | 276,353,000USD |
| Accumulated Other Comprehensive Income | — | 18,613,000USD | 25,125,000USD | 34,674,000USD | -6,636,000USD | -18,218,999USD | -6,673,999USD | -3,721,000USD |
| Unclassified Current Assets | — | — | — | — | — | — | — | -8,706,000USD |
| 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 | 1,724,000USD | -5,504,000USD | -4,546,000USD | 655,000USD | 3,559,000USD | 2,939,000USD | 3,196,000USD | -1,952,000USD |
| Depreciation | 14,827,000USD | 14,916,000USD | 15,432,000USD | 15,607,000USD | 14,605,000USD | 13,895,000USD | 13,330,000USD | 14,142,000USD |
| Stock Based Compensation | 1,229,000USD | 1,410,000USD | 1,207,000USD | 1,728,000USD | 151,000USD | 1,276,000USD | 1,274,000USD | 1,319,000USD |
| Other Non Cash Items | 1,742,000USD | 9,212,000USD | 5,817,000USD | 3,389,000USD | -2,369,000USD | -3,334,000USD | -5,174,000USD | 4,849,000USD |
| Change To Account Receivables | 425,000USD | 721,000USD | -120,000USD | 278,000USD | -680,000USD | 698,000USD | 2,133,000USD | -1,152,000USD |
| Change In Working Capital | -4,941,000USD | 3,009,000USD | -344,000USD | 760,000USD | -3,674,000USD | 5,747,000USD | 3,676,000USD | 570,000USD |
| Total Cash From Operating Activities | 13,352,000USD | 21,633,000USD | 17,566,000USD | 22,139,000USD | 12,272,000USD | 20,523,000USD | 16,302,000USD | 18,928,000USD |
| Capital Expenditures | -2,145,000USD | -3,361,000USD | -3,284,000USD | -40,455,000USD | -34,589,000USD | -53,868,000USD | 5,206,000USD | -3,202,000USD |
| Free Cash Flow | 11,207,000USD | 18,272,000USD | 14,282,000USD | -18,316,000USD | 12,272,000USD | -33,345,000USD | 21,508,000USD | 15,726,000USD |
| Total Cashflows From Investing Activities | -9,842,000USD | 6,748,000USD | -703,000USD | -39,225,000USD | -27,224,000USD | -19,523,000USD | -25,488,000USD | 1,785,000USD |
| Net Borrowings | 8,768,000USD | -48,525,000USD | -3,904,000USD | 35,396,000USD | 30,340,000USD | 16,697,000USD | 14,646,000USD | — |
| Total Cash From Financing Activities | -4,439,000USD | -26,332,000USD | -16,248,999USD | 18,724,000USD | 13,598,000USD | 153,000USD | 9,157,000USD | -20,701,000USD |
| Dividends Paid | -13,190,000USD | -12,370,000USD | -12,345,000USD | -16,690,000USD | -16,724,000USD | -16,565,000USD | -16,368,000USD | -16,356,000USD |
| Change In Cash | -938,000USD | 2,053,000USD | 614,000USD | 1,638,000USD | -1,354,000USD | 1,153,000USD | -29,000USD | 12,000USD |
| Begin Period Cash Flow | 12,445,000USD | 10,392,000USD | 9,226,000USD | 7,588,000USD | 8,942,000USD | 7,789,000USD | 7,818,000USD | 7,806,000USD |
| End Period Cash Flow | 11,507,000USD | 12,445,000USD | 9,840,000USD | 9,226,000USD | 7,588,000USD | 8,942,000USD | 7,789,000USD | 7,818,000USD |
| Other Cashflows From Investing Activities | -532,000USD | -189,000USD | 2,581,000USD | -735,000USD | -27,224,000USD | 30,872,000USD | -43,699,000USD | 4,987,000USD |
| Other Cashflows From Financing Activities | -17,000USD | 40,567,000USD | — | 18,000USD | -18,000USD | 21,000USD | -17,000USD | 312,000USD |
| Unclassified Operating Cash Flow | -1,229,000USD | -1,410,000USD | — | — | — | — | — | — |
| Unclassified Investing Cash Flow | -7,165,000USD | 10,298,000USD | — | 1,965,000USD | 34,589,000USD | 3,473,000USD | 13,005,000USD | — |
| Sale Purchase Of Stock | — | -6,004,000USD | — | — | — | — | — | — |
| Issuance Of Capital Stock | — | 49,147,000USD | — | — | — | 0USD | — | — |
| Unclassified Financing Cash Flow | — | — | — | — | — | — | 10,896,000USD | -4,657,000USD |
| 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 20172017-12-31 · USD |
|---|---|---|---|---|---|---|---|---|
| Net Income | -5,836,000USD | 6,633,000USD | 20,612,000USD | 19,996,000USD | 18,342,000USD | -2,499,000USD | 9,588,000USD | -87,000USD |
| Depreciation | 59,042,000USD | 56,084,000USD | 59,009,000USD | 57,662,000USD | 47,308,000USD | 36,818,000USD | 25,516,000USD | 10,130,000USD |
| Stock Based Compensation | 4,496,000USD | 5,102,000USD | 4,242,000USD | 4,681,000USD | 5,810,000USD | 5,319,000USD | 3,336,000USD | 1,796,000USD |
| Other Non Cash Items | 18,051,000USD | 1,013,000USD | -9,732,000USD | -4,059,000USD | 1,326,000USD | 1,565,000USD | 1,759,000USD | 1,475,000USD |
| Change To Account Receivables | 199,000USD | -1,484,000USD | 426,000USD | -2,970,000USD | -657,000USD | -1,602,000USD | -2,142,000USD | -492,000USD |
| Change In Working Capital | 2,353,000USD | 1,214,000USD | -5,691,000USD | -1,739,000USD | -3,819,000USD | -7,646,000USD | -3,772,000USD | -1,711,000USD |
| Total Cash From Operating Activities | 73,610,000USD | 70,046,000USD | 68,440,000USD | 76,541,000USD | 68,967,000USD | 34,520,000USD | 36,427,000USD | 11,603,000USD |
| Capital Expenditures | -81,689,000USD | -95,119,000USD | -10,046,000USD | -156,201,000USD | -201,660,000USD | -218,787,000USD | -256,809,000USD | -252,220,000USD |
| Free Cash Flow | -8,079,000USD | -25,073,000USD | 58,394,000USD | -79,660,000USD | -132,693,000USD | -184,267,000USD | -220,382,000USD | -240,617,000USD |
| Total Cashflows From Investing Activities | -60,404,000USD | -45,942,000USD | 67,616,000USD | -137,252,000USD | -194,665,000USD | -223,672,000USD | -258,197,000USD | -252,653,000USD |
| Net Borrowings | 13,307,000USD | 32,656,000USD | -86,087,000USD | 121,942,000USD | -10,603,000USD | — | — | — |
| Total Cash From Financing Activities | -10,259,000USD | -21,886,000USD | -143,787,000USD | 62,407,000USD | 127,704,000USD | 192,720,000USD | 224,112,000USD | 226,488,000USD |
| Dividends Paid | -58,129,000USD | -65,690,000USD | -64,847,000USD | -64,242,000USD | -58,322,000USD | -45,766,000USD | -34,993,000USD | -15,976,000USD |
| Sale Purchase Of Stock | -6,004,000USD | 0USD | 0USD | — | — | — | — | — |
| Issuance Of Capital Stock | 49,147,000USD | 10,896,000USD | 0USD | 9,896,000USD | 205,522,000USD | — | — | — |
| Change In Cash | 2,792,000USD | 2,218,000USD | -7,731,000USD | 1,696,000USD | 2,006,000USD | 3,568,000USD | 2,342,000USD | -14,562,000USD |
| Begin Period Cash Flow | 9,653,000USD | 6,724,000USD | 14,455,000USD | 12,759,000USD | 10,753,000USD | 7,185,000USD | 4,843,000USD | 19,671,000USD |
| End Period Cash Flow | 12,445,000USD | 8,942,000USD | 6,724,000USD | 14,455,000USD | 12,759,000USD | 10,753,000USD | 7,185,000USD | 5,109,000USD |
| Other Cashflows From Investing Activities | -2,095,000USD | -103,562,000USD | 67,616,000USD | 13,675,000USD | 366,000USD | 1,539,000USD | -3,212,000USD | -433,000USD |
| Other Cashflows From Financing Activities | 40,567,000USD | 252,000USD | 7,147,000USD | -5,189,000USD | -8,893,000USD | -2,833,000USD | -1,332,000USD | 71,899,000USD |
| Unclassified Operating Cash Flow | -4,496,000USD | — | — | — | — | — | — | — |
| Unclassified Investing Cash Flow | 23,380,000USD | 152,739,000USD | 10,046,000USD | 5,274,000USD | 6,629,000USD | -6,424,000USD | — | — |
| Unclassified Financing Cash Flow | — | 10,896,000USD | — | — | — | 241,319,000USD | 260,437,000USD | 170,565,000USD |
| Change To Inventory | — | — | — | — | — | -1,727,000USD | — | 443,000USD |
| 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.