|
Concept
|
2025 | 2024 | 2023 | 2022 | 2021 |
|---|---|---|---|---|---|
| OPERATING ACTIVITIES |
|
|
|
|
|
| Net Income |
-$5.995M
9.13%
YoY
|
-$5.493M
3.91%
YoY
|
-$5.287M
-47.88%
YoY
|
-$10.14M
-152.8%
YoY
|
$19.21M
-152.89%
YoY
|
| Depreciation, Depletion And Amortization |
$123.3K
11.58%
YoY
|
$110.5K
16.83%
YoY
|
$94.58K
2.72%
YoY
|
$92.08K
0.0%
YoY
|
$92.08K
37.86%
YoY
|
| Cash From Operating Activities |
-$5.856M
10.47%
YoY
|
-$5.301M
-33.96%
YoY
|
-$8.028M
2.96%
YoY
|
-$7.797M
251.88%
YoY
|
-$2.216M
409.9%
YoY
|
| INVESTING ACTIVITIES |
|
|
|
|
|
| Capital Expenditures |
N/A
|
N/A
|
$100.0K
N/A
|
N/A
|
$0.00
N/A
|
| Acquisitions |
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
| Other Investing Activities |
-$50.50K
-100.8%
YoY
|
$6.320M
78.28%
YoY
|
$3.545M
-135.18%
YoY
|
-$10.08M
N/A
|
N/A
|
| Cash From Investing Activities |
-$50.50K
-100.8%
YoY
|
$6.320M
83.45%
YoY
|
$3.445M
-134.18%
YoY
|
-$10.08M
N/A
|
$0.00
-100.0%
YoY
|
| FINANCING ACTIVITIES |
|
|
|
|
|
| Cash Dividend Paid |
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
| Common Stock Issuance & Retirement, Net |
$7.165M
-592.57%
YoY
|
-$1.455M
-636.82%
YoY
|
$271.0K
-98.25%
YoY
|
$15.47M
4.83%
YoY
|
$14.76M
N/A
|
| Debt Paid & Issued, Net |
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
| Cash From Financing Activities |
$7.175M
393.23%
YoY
|
$1.455M
-636.86%
YoY
|
-$271.0K
-101.75%
YoY
|
$15.47M
20.48%
YoY
|
$12.84M
1750.59%
YoY
|
| NET CHANGE |
|
|
|
|
|
| Cash From Operating Activities |
-$5.856M
10.47%
YoY
|
-$5.301M
-33.96%
YoY
|
-$8.028M
2.96%
YoY
|
-$7.797M
251.88%
YoY
|
-$2.216M
409.9%
YoY
|
| Cash From Investing Activities |
-$50.50K
-100.8%
YoY
|
$6.320M
83.45%
YoY
|
$3.445M
-134.18%
YoY
|
-$10.08M
N/A
|
$0.00
-100.0%
YoY
|
| Cash From Financing Activities |
$7.175M
393.23%
YoY
|
$1.455M
-636.86%
YoY
|
-$271.0K
-101.75%
YoY
|
$15.47M
20.48%
YoY
|
$12.84M
1750.59%
YoY
|
| Net Change In Cash |
$1.268M
-48.75%
YoY
|
$2.474M
-150.96%
YoY
|
-$4.854M
101.95%
YoY
|
-$2.403M
-122.62%
YoY
|
$10.63M
113375.63%
YoY
|
| FREE CASH FLOW |
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
| Cash From Operating Activities |
-$5.856M
10.47%
YoY
|
-$5.301M
-33.96%
YoY
|
-$8.028M
2.96%
YoY
|
-$7.797M
251.88%
YoY
|
-$2.216M
409.9%
YoY
|
| Capital Expenditures |
N/A
|
N/A
|
$100.0K
N/A
|
N/A
|
$0.00
N/A
|
| Free Cash Flow |
N/A
|
N/A
|
-$8.128M
N/A
|
N/A
|
-$2.216M
N/A
|
|
Concept
|
2026 Q1 | 2025 Q4 | 2025 Q3 | 2025 Q2 | 2025 Q1 | 2024 Q4 | 2024 Q3 | 2024 Q2 | 2024 Q1 | 2023 Q4 | 2023 Q3 | 2023 Q2 | 2023 Q1 | 2022 Q4 | 2022 Q3 | 2022 Q2 | 2022 Q1 | 2021 Q4 | 2021 Q3 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| OPERATING ACTIVITIES |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Net Income |
-$1.405M
-14.23%
YoY
|
-$1.888M
1.81%
YoY
|
-$1.236M
18.82%
YoY
|
-$1.233M
-20.83%
YoY
|
-$1.638M
57.28%
YoY
|
-$1.854M
10.46%
YoY
|
-$1.040M
-28.46%
YoY
|
-$1.558M
41.34%
YoY
|
-$1.042M
-0.99%
YoY
|
-$1.679M
-72.99%
YoY
|
-$1.454M
48.01%
YoY
|
-$1.102M
-38.47%
YoY
|
-$1.052M
-8.91%
YoY
|
-$6.216M
60.39%
YoY
|
-$982.3K
-46.72%
YoY
|
-$1.791M
-38.35%
YoY
|
-$1.155M
-104.15%
YoY
|
-$3.875M
-89.97%
YoY
|
-$1.844M
-566.91%
YoY
|
| Depreciation, Depletion And Amortization |
$28.90K
-5.56%
YoY
|
$30.90K
36.73%
YoY
|
$31.10K
6.25%
YoY
|
$30.70K
4.89%
YoY
|
$30.60K
4.54%
YoY
|
$22.60K
-8.06%
YoY
|
$29.27K
46.35%
YoY
|
$29.27K
27.15%
YoY
|
$29.27K
27.15%
YoY
|
$24.58K
6.78%
YoY
|
$20.00K
-13.12%
YoY
|
$23.02K
0.0%
YoY
|
$23.02K
0.0%
YoY
|
$23.02K
0.0%
YoY
|
$23.02K
0.0%
YoY
|
$23.02K
0.0%
YoY
|
$23.02K
0.0%
YoY
|
$23.02K
37.27%
YoY
|
$23.02K
37.27%
YoY
|
| Cash From Operating Activities |
-$1.323M
-16.85%
YoY
|
-$1.938M
-0.61%
YoY
|
-$1.169M
18.57%
YoY
|
-$1.159M
-21.14%
YoY
|
-$1.592M
77.46%
YoY
|
-$1.950M
2.72%
YoY
|
-$985.6K
-24.19%
YoY
|
-$1.469M
48.91%
YoY
|
-$896.9K
-76.65%
YoY
|
-$1.898M
-47.15%
YoY
|
-$1.300M
48.86%
YoY
|
-$986.7K
-43.79%
YoY
|
-$3.842M
143.62%
YoY
|
-$3.591M
209.24%
YoY
|
-$873.3K
123.47%
YoY
|
-$1.756M
690.29%
YoY
|
-$1.577M
257.15%
YoY
|
-$1.161M
-2138.14%
YoY
|
-$390.8K
124.58%
YoY
|
| INVESTING ACTIVITIES |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Capital Expenditures |
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
$100.0K
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
$0.00
N/A
|
N/A
|
| Acquisitions |
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
| Other Investing Activities |
-$175.0K
N/A
|
-$50.50K
N/A
|
$0.00
-100.0%
YoY
|
$0.00
N/A
|
$0.00
-100.0%
YoY
|
$0.00
-100.0%
YoY
|
-$200.0K
-110.99%
YoY
|
$0.00
-100.0%
YoY
|
$6.520M
29.44%
YoY
|
$1.225M
-124.23%
YoY
|
$1.820M
-136.25%
YoY
|
-$4.540M
N/A
|
$5.037M
N/A
|
-$5.057M
N/A
|
-$5.021M
2410.66%
YoY
|
$0.00
N/A
|
$0.00
N/A
|
N/A
|
-$200.0K
N/A
|
| Cash From Investing Activities |
-$175.0K
N/A
|
-$50.50K
N/A
|
$0.00
-100.0%
YoY
|
$0.00
N/A
|
$0.00
-100.0%
YoY
|
$0.00
-100.0%
YoY
|
-$200.0K
-110.99%
YoY
|
$0.00
-100.0%
YoY
|
$6.520M
29.44%
YoY
|
$1.125M
-122.25%
YoY
|
$1.820M
-136.25%
YoY
|
-$4.540M
N/A
|
$5.037M
N/A
|
-$5.057M
-2628.66%
YoY
|
-$5.021M
2410.66%
YoY
|
$0.00
N/A
|
$0.00
N/A
|
$200.0K
-180.0%
YoY
|
-$200.0K
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
|
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
| Common Stock Issuance & Retirement, Net |
$0.00
-100.0%
YoY
|
N/A
N/A
|
N/A
N/A
|
N/A
N/A
|
$10.00K
-87.92%
YoY
|
N/A
N/A
|
N/A
N/A
|
N/A
N/A
|
$82.80K
N/A
|
N/A
N/A
|
N/A
N/A
|
N/A
N/A
|
$0.00
N/A
|
N/A
N/A
|
N/A
N/A
|
N/A
N/A
|
N/A
N/A
|
N/A
N/A
|
N/A
N/A
|
| Debt Paid & Issued, 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
|
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
| Cash From Financing Activities |
$13.36K
-99.6%
YoY
|
$3.821M
134.47%
YoY
|
$0.00
-100.0%
YoY
|
$0.00
-100.0%
YoY
|
$3.354M
-4150.92%
YoY
|
$1.630M
-701.4%
YoY
|
-$25.45K
N/A
|
-$66.61K
N/A
|
-$82.80K
N/A
|
-$271.0K
N/A
|
$0.00
-100.0%
YoY
|
$0.00
-100.0%
YoY
|
$0.00
N/A
|
$0.00
-100.0%
YoY
|
$10.00
-100.0%
YoY
|
$15.47M
14553.11%
YoY
|
$0.00
-100.0%
YoY
|
$9.307M
3588.68%
YoY
|
$2.810M
1499.39%
YoY
|
| NET CHANGE |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Cash From Operating Activities |
-$1.323M
-16.85%
YoY
|
-$1.938M
-0.61%
YoY
|
-$1.169M
18.57%
YoY
|
-$1.159M
-21.14%
YoY
|
-$1.592M
77.46%
YoY
|
-$1.950M
2.72%
YoY
|
-$985.6K
-24.19%
YoY
|
-$1.469M
48.91%
YoY
|
-$896.9K
-76.65%
YoY
|
-$1.898M
-47.15%
YoY
|
-$1.300M
48.86%
YoY
|
-$986.7K
-43.79%
YoY
|
-$3.842M
143.62%
YoY
|
-$3.591M
209.24%
YoY
|
-$873.3K
123.47%
YoY
|
-$1.756M
690.29%
YoY
|
-$1.577M
257.15%
YoY
|
-$1.161M
-2138.14%
YoY
|
-$390.8K
124.58%
YoY
|
| Cash From Investing Activities |
-$175.0K
N/A
|
-$50.50K
N/A
|
$0.00
-100.0%
YoY
|
$0.00
N/A
|
$0.00
-100.0%
YoY
|
$0.00
-100.0%
YoY
|
-$200.0K
-110.99%
YoY
|
$0.00
-100.0%
YoY
|
$6.520M
29.44%
YoY
|
$1.125M
-122.25%
YoY
|
$1.820M
-136.25%
YoY
|
-$4.540M
N/A
|
$5.037M
N/A
|
-$5.057M
-2628.66%
YoY
|
-$5.021M
2410.66%
YoY
|
$0.00
N/A
|
$0.00
N/A
|
$200.0K
-180.0%
YoY
|
-$200.0K
N/A
|
| Cash From Financing Activities |
$13.36K
-99.6%
YoY
|
$3.821M
134.47%
YoY
|
$0.00
-100.0%
YoY
|
$0.00
-100.0%
YoY
|
$3.354M
-4150.92%
YoY
|
$1.630M
-701.4%
YoY
|
-$25.45K
N/A
|
-$66.61K
N/A
|
-$82.80K
N/A
|
-$271.0K
N/A
|
$0.00
-100.0%
YoY
|
$0.00
-100.0%
YoY
|
$0.00
N/A
|
$0.00
-100.0%
YoY
|
$10.00
-100.0%
YoY
|
$15.47M
14553.11%
YoY
|
$0.00
-100.0%
YoY
|
$9.307M
3588.68%
YoY
|
$2.810M
1499.39%
YoY
|
| Net Change In Cash |
-$1.485M
-184.25%
YoY
|
$1.833M
-672.69%
YoY
|
-$1.169M
-3.5%
YoY
|
-$1.159M
-24.56%
YoY
|
$1.762M
-68.19%
YoY
|
-$320.0K
-69.34%
YoY
|
-$1.211M
-332.89%
YoY
|
-$1.536M
-72.21%
YoY
|
$5.541M
363.38%
YoY
|
-$1.044M
-87.93%
YoY
|
$520.0K
-108.82%
YoY
|
-$5.527M
-140.29%
YoY
|
$1.196M
-175.83%
YoY
|
-$8.649M
-203.63%
YoY
|
-$5.895M
-365.6%
YoY
|
$13.72M
-11868.92%
YoY
|
-$1.577M
-990.29%
YoY
|
$8.346M
13974.11%
YoY
|
$2.219M
131221.89%
YoY
|
| FREE CASH FLOW |
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
| Cash From Operating Activities |
-$1.323M
-16.85%
YoY
|
-$1.938M
-0.61%
YoY
|
-$1.169M
18.57%
YoY
|
-$1.159M
-21.14%
YoY
|
-$1.592M
77.46%
YoY
|
-$1.950M
2.72%
YoY
|
-$985.6K
-24.19%
YoY
|
-$1.469M
48.91%
YoY
|
-$896.9K
-76.65%
YoY
|
-$1.898M
-47.15%
YoY
|
-$1.300M
48.86%
YoY
|
-$986.7K
-43.79%
YoY
|
-$3.842M
143.62%
YoY
|
-$3.591M
209.24%
YoY
|
-$873.3K
123.47%
YoY
|
-$1.756M
690.29%
YoY
|
-$1.577M
257.15%
YoY
|
-$1.161M
-2138.14%
YoY
|
-$390.8K
124.58%
YoY
|
| Capital Expenditures |
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
$100.0K
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
$0.00
N/A
|
N/A
|
| Free Cash Flow |
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
-$1.998M
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
-$1.161M
N/A
|
N/A
|
Loading...