|
Concept
|
2025 | 2024 | 2023 |
|---|---|---|---|
| OPERATING ACTIVITIES |
|
|
|
| Net Income |
-$3.141M
234.4%
YoY
|
-$939.4K
238.64%
YoY
|
-$277.4K
N/A
|
| Depreciation, Depletion And Amortization |
$1.063K
-49.38%
YoY
|
$2.100K
-8.7%
YoY
|
$2.300K
N/A
|
| Cash From Operating Activities |
-$3.570M
318.36%
YoY
|
-$853.4K
-516.09%
YoY
|
$205.1K
N/A
|
| INVESTING ACTIVITIES |
|
|
|
| Capital Expenditures |
$1.817K
N/A
|
N/A
N/A
|
N/A
|
| Acquisitions |
$108.0K
N/A
|
N/A
N/A
|
N/A
|
| Other Investing Activities |
-$108.0K
N/A
|
$0.00
N/A
|
N/A
|
| Cash From Investing Activities |
-$250.7K
N/A
|
N/A
N/A
|
N/A
|
| FINANCING ACTIVITIES |
|
|
|
| Cash Dividend Paid |
N/A
|
N/A
|
N/A
|
| Common Stock Issuance & Retirement, Net |
$0.00
-100.0%
YoY
|
$1.506M
N/A
|
$0.00
N/A
|
| Debt Paid & Issued, Net |
N/A
|
N/A
|
N/A
|
| Cash From Financing Activities |
$7.681M
484.98%
YoY
|
$1.313M
-457.5%
YoY
|
-$367.3K
N/A
|
| NET CHANGE |
|
|
|
| Cash From Operating Activities |
-$3.570M
318.36%
YoY
|
-$853.4K
-516.09%
YoY
|
$205.1K
N/A
|
| Cash From Investing Activities |
-$250.7K
N/A
|
N/A
N/A
|
N/A
|
| Cash From Financing Activities |
$7.681M
484.98%
YoY
|
$1.313M
-457.5%
YoY
|
-$367.3K
N/A
|
| Net Change In Cash |
$3.860M
739.75%
YoY
|
$459.7K
-383.42%
YoY
|
-$162.2K
N/A
|
| FREE CASH FLOW |
N/A
|
N/A
|
N/A
|
| Cash From Operating Activities |
-$3.570M
318.36%
YoY
|
-$853.4K
-516.09%
YoY
|
$205.1K
N/A
|
| Capital Expenditures |
$1.817K
N/A
|
N/A
N/A
|
N/A
|
| Free Cash Flow |
-$3.572M
318.58%
YoY
|
-$853.4K
N/A
|
N/A
|
|
Concept
|
2026 Q1 | 2025 Q4 | 2025 Q3 | 2025 Q2 | 2025 Q1 | 2024 Q4 | 2024 Q3 | 2024 Q2 | 2024 Q1 |
|---|---|---|---|---|---|---|---|---|---|
| OPERATING ACTIVITIES |
|
|
|
|
|
|
|
|
|
| Net Income |
-$1.029M
163.71%
YoY
|
-$1.297M
302.62%
YoY
|
-$1.423M
359.95%
YoY
|
-$1.006M
206.75%
YoY
|
-$390.2K
125.28%
YoY
|
-$322.2K
242.99%
YoY
|
-$309.4K
N/A
|
-$327.9K
N/A
|
-$173.2K
N/A
|
| Depreciation, Depletion And Amortization |
$13.07K
2394.47%
YoY
|
$2.124K
306.12%
YoY
|
-$600.00
-220.0%
YoY
|
$609.00
21.8%
YoY
|
$524.00
-52.36%
YoY
|
$523.00
N/A
|
$500.00
N/A
|
$500.00
N/A
|
$1.100K
N/A
|
| Cash From Operating Activities |
N/A
|
-$1.008M
290.7%
YoY
|
-$1.572M
347.79%
YoY
|
-$1.998M
728.4%
YoY
|
-$361.8K
38.57%
YoY
|
-$258.0K
N/A
|
-$351.1K
N/A
|
-$241.2K
N/A
|
-$261.1K
N/A
|
| INVESTING ACTIVITIES |
|
|
|
|
|
|
|
|
|
| Capital Expenditures |
N/A
|
$1.169M
N/A
|
$142.1K
N/A
|
$600.00
N/A
|
N/A
|
N/A
N/A
|
N/A
|
N/A
|
N/A
|
| Acquisitions |
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
| Other Investing Activities |
N/A
|
N/A
|
-$99.00K
N/A
|
-$9.000K
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
| Cash From Investing Activities |
N/A
|
-$1.611M
N/A
|
-$241.1K
N/A
|
-$9.600K
N/A
|
N/A
|
N/A
N/A
|
N/A
|
N/A
|
N/A
|
| FINANCING ACTIVITIES |
|
|
|
|
|
|
|
|
|
| Cash Dividend Paid |
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
| Common Stock Issuance & Retirement, Net |
N/A
N/A
|
N/A
N/A
|
N/A
N/A
|
N/A
N/A
|
N/A
N/A
|
N/A
N/A
|
$96.90K
N/A
|
$319.9K
N/A
|
$1.089M
N/A
|
| Debt Paid & Issued, Net |
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
| Cash From Financing Activities |
N/A
|
N/A
N/A
|
$0.00
-100.0%
YoY
|
$7.684M
2708.52%
YoY
|
-$2.800K
-100.3%
YoY
|
$93.90K
N/A
|
$91.70K
N/A
|
$273.6K
N/A
|
$947.9K
N/A
|
| NET CHANGE |
|
|
|
|
|
|
|
|
|
| Cash From Operating Activities |
N/A
|
-$1.008M
290.7%
YoY
|
-$1.572M
347.79%
YoY
|
-$1.998M
728.4%
YoY
|
-$361.8K
38.57%
YoY
|
-$258.0K
N/A
|
-$351.1K
N/A
|
-$241.2K
N/A
|
-$261.1K
N/A
|
| Cash From Investing Activities |
N/A
|
-$1.611M
N/A
|
-$241.1K
N/A
|
-$9.600K
N/A
|
N/A
|
N/A
N/A
|
N/A
|
N/A
|
N/A
|
| Cash From Financing Activities |
N/A
|
N/A
N/A
|
$0.00
-100.0%
YoY
|
$7.684M
2708.52%
YoY
|
-$2.800K
-100.3%
YoY
|
$93.90K
N/A
|
$91.70K
N/A
|
$273.6K
N/A
|
$947.9K
N/A
|
| Net Change In Cash |
N/A
|
-$2.619M
1496.16%
YoY
|
-$1.813M
599.04%
YoY
|
-$1.998M
-6266.96%
YoY
|
-$364.6K
-153.09%
YoY
|
-$164.1K
N/A
|
-$259.4K
N/A
|
$32.40K
N/A
|
$686.8K
N/A
|
| FREE CASH FLOW |
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
| Cash From Operating Activities |
N/A
|
-$1.008M
290.7%
YoY
|
-$1.572M
347.79%
YoY
|
-$1.998M
728.4%
YoY
|
-$361.8K
38.57%
YoY
|
-$258.0K
N/A
|
-$351.1K
N/A
|
-$241.2K
N/A
|
-$261.1K
N/A
|
| Capital Expenditures |
N/A
|
$1.169M
N/A
|
$142.1K
N/A
|
$600.00
N/A
|
N/A
|
N/A
N/A
|
N/A
|
N/A
|
N/A
|
| Free Cash Flow |
N/A
|
-$2.177M
743.61%
YoY
|
-$1.714M
N/A
|
-$1.999M
N/A
|
N/A
|
-$258.0K
N/A
|
N/A
|
N/A
|
N/A
|
Loading...