|
Concept
|
2025 | 2024 | 2023 | 2022 | 2021 |
|---|---|---|---|---|---|
| OPERATING ACTIVITIES |
|
|
|
|
|
| Net Income |
-$9.600M
29.07%
YoY
|
-7.438M cads
-20.08%
YoY
|
-9.306M cads
-11.37%
YoY
|
-10.50M cads
12.9%
YoY
|
-9.300M cads
162.71%
YoY
|
| Depreciation, Depletion And Amortization |
$1.082M
-15.36%
YoY
|
$1.278M
34.16%
YoY
|
$952.5K
188.64%
YoY
|
$330.0K
135.71%
YoY
|
$140.0K
7.69%
YoY
|
| Cash From Operating Activities |
-$7.957M
-12.18%
YoY
|
-$9.061M
-35.64%
YoY
|
-$14.08M
230.48%
YoY
|
-$4.260M
-31.95%
YoY
|
-$6.260M
249.72%
YoY
|
| INVESTING ACTIVITIES |
|
|
|
|
|
| Capital Expenditures |
$167.3K
50.45%
YoY
|
$111.2K
-91.45%
YoY
|
$1.300M
-4.4%
YoY
|
$1.360M
52.81%
YoY
|
$890.0K
106.98%
YoY
|
| Acquisitions |
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
| Other Investing Activities |
-$13.10K
N/A
|
N/A
|
-$140.6K
-156.24%
YoY
|
$250.0K
-238.89%
YoY
|
-$180.0K
-550.0%
YoY
|
| Cash From Investing Activities |
-$180.4K
62.23%
YoY
|
-$111.2K
-92.28%
YoY
|
-$1.441M
29.8%
YoY
|
-$1.110M
3.74%
YoY
|
-$1.070M
174.36%
YoY
|
| FINANCING ACTIVITIES |
|
|
|
|
|
| Cash Dividend Paid |
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
|
| Debt Paid & Issued, Net |
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
| Cash From Financing Activities |
$14.60M
263.09%
YoY
|
$4.022M
-80.62%
YoY
|
$20.76M
628.27%
YoY
|
$2.850M
-58.93%
YoY
|
$6.940M
32.7%
YoY
|
| NET CHANGE |
|
|
|
|
|
| Cash From Operating Activities |
-$7.957M
-12.18%
YoY
|
-$9.061M
-35.64%
YoY
|
-$14.08M
230.48%
YoY
|
-$4.260M
-31.95%
YoY
|
-$6.260M
249.72%
YoY
|
| Cash From Investing Activities |
-$180.4K
62.23%
YoY
|
-$111.2K
-92.28%
YoY
|
-$1.441M
29.8%
YoY
|
-$1.110M
3.74%
YoY
|
-$1.070M
174.36%
YoY
|
| Cash From Financing Activities |
$14.60M
263.09%
YoY
|
$4.022M
-80.62%
YoY
|
$20.76M
628.27%
YoY
|
$2.850M
-58.93%
YoY
|
$6.940M
32.7%
YoY
|
| Net Change In Cash |
$6.465M
-225.52%
YoY
|
-$5.150M
-198.35%
YoY
|
$5.236M
-307.8%
YoY
|
-$2.520M
546.15%
YoY
|
-$390.0K
-112.79%
YoY
|
| FREE CASH FLOW |
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
| Cash From Operating Activities |
-$7.957M
-12.18%
YoY
|
-$9.061M
-35.64%
YoY
|
-$14.08M
230.48%
YoY
|
-$4.260M
-31.95%
YoY
|
-$6.260M
249.72%
YoY
|
| Capital Expenditures |
$167.3K
50.45%
YoY
|
$111.2K
-91.45%
YoY
|
$1.300M
-4.4%
YoY
|
$1.360M
52.81%
YoY
|
$890.0K
106.98%
YoY
|
| Free Cash Flow |
-$8.125M
-11.42%
YoY
|
-$9.172M
-40.36%
YoY
|
-$15.38M
173.64%
YoY
|
-$5.620M
-21.4%
YoY
|
-$7.150M
222.07%
YoY
|
|
Concept
|
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 | 2021 Q2 | 2021 Q1 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| OPERATING ACTIVITIES |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Net Income |
-$2.083M
-39.75%
YoY
|
-$2.409M
3.1%
YoY
|
-$2.308M
98.62%
YoY
|
-$1.460M
-58.77%
YoY
|
-$3.457M
766.48%
YoY
|
-$2.337M
-3.4%
YoY
|
-$1.162M
-66.32%
YoY
|
-$3.540M
187.82%
YoY
|
-$399.0K
-81.95%
YoY
|
-$2.419M
1.21%
YoY
|
-$3.450M
32.69%
YoY
|
-$1.230M
-46.29%
YoY
|
-$2.210M
-31.79%
YoY
|
-$2.390M
-17.01%
YoY
|
-$2.600M
-1.14%
YoY
|
-$2.290M
0.44%
YoY
|
-$3.240M
111.76%
YoY
|
-$2.880M
N/A
|
-$2.630M
N/A
|
-$2.280M
N/A
|
| Depreciation, Depletion And Amortization |
$177.3K
-43.62%
YoY
|
$172.1K
-45.35%
YoY
|
$309.1K
-4.0%
YoY
|
$285.9K
-10.56%
YoY
|
$314.5K
-2.15%
YoY
|
$314.9K
-8.06%
YoY
|
$322.0K
11.02%
YoY
|
$319.7K
38.98%
YoY
|
$321.4K
257.13%
YoY
|
$342.5K
242.51%
YoY
|
$290.0K
262.5%
YoY
|
$230.0K
187.5%
YoY
|
$90.00K
28.57%
YoY
|
$100.0K
100.0%
YoY
|
$80.00K
700.0%
YoY
|
$80.00K
100.0%
YoY
|
$70.00K
75.0%
YoY
|
$50.00K
N/A
|
$10.00K
N/A
|
$40.00K
N/A
|
| Cash From Operating Activities |
-$3.124M
-3.7%
YoY
|
-$1.374M
-37.09%
YoY
|
-$1.731M
-8.75%
YoY
|
-$1.608M
-24.45%
YoY
|
-$3.244M
13.78%
YoY
|
-$2.185M
-19.94%
YoY
|
-$1.897M
-13.37%
YoY
|
-$2.128M
-17.52%
YoY
|
-$2.851M
-56.67%
YoY
|
-$2.729M
780.2%
YoY
|
-$2.190M
104.67%
YoY
|
-$2.580M
152.94%
YoY
|
-$6.580M
253.76%
YoY
|
-$310.0K
-79.87%
YoY
|
-$1.070M
-34.36%
YoY
|
-$1.020M
-45.16%
YoY
|
-$1.860M
51.22%
YoY
|
-$1.540M
N/A
|
-$1.630M
N/A
|
-$1.860M
N/A
|
| INVESTING ACTIVITIES |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Capital Expenditures |
$18.00K
-65.32%
YoY
|
$20.40K
28.3%
YoY
|
$88.10K
240.42%
YoY
|
$6.800K
-70.82%
YoY
|
$51.90K
12.56%
YoY
|
$15.90K
-96.54%
YoY
|
$25.88K
-74.12%
YoY
|
$23.30K
-87.74%
YoY
|
$46.11K
-91.62%
YoY
|
$460.1K
9.56%
YoY
|
$100.0K
-73.68%
YoY
|
$190.0K
-42.42%
YoY
|
$550.0K
139.13%
YoY
|
$420.0K
-45.45%
YoY
|
$380.0K
322.22%
YoY
|
$330.0K
-210.0%
YoY
|
$230.0K
-30.3%
YoY
|
$770.0K
N/A
|
$90.00K
N/A
|
-$300.0K
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
|
N/A
|
| Other Investing Activities |
N/A
|
-$13.10K
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
$9.400K
-113.43%
YoY
|
$0.00
-100.0%
YoY
|
-$150.0K
-314.29%
YoY
|
$0.00
-100.0%
YoY
|
-$70.00K
N/A
|
$90.00K
-160.0%
YoY
|
$70.00K
-333.33%
YoY
|
$160.0K
N/A
|
$0.00
N/A
|
-$150.0K
N/A
|
-$30.00K
N/A
|
| Cash From Investing Activities |
-$18.00K
-65.32%
YoY
|
-$33.60K
111.32%
YoY
|
-$88.10K
240.42%
YoY
|
-$6.800K
-70.82%
YoY
|
-$51.90K
12.56%
YoY
|
-$15.90K
-96.47%
YoY
|
-$25.88K
-76.47%
YoY
|
-$23.30K
-92.94%
YoY
|
-$46.11K
-91.62%
YoY
|
-$450.7K
-9.85%
YoY
|
-$110.0K
-60.71%
YoY
|
-$330.0K
26.92%
YoY
|
-$550.0K
685.71%
YoY
|
-$500.0K
-35.06%
YoY
|
-$280.0K
16.67%
YoY
|
-$260.0K
-196.3%
YoY
|
-$70.00K
-78.79%
YoY
|
-$770.0K
N/A
|
-$240.0K
N/A
|
$270.0K
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
|
N/A
|
| Common Stock Issuance & Retirement, Net |
$2.060M
-75.19%
YoY
|
N/A
N/A
|
$3.100K
-99.92%
YoY
|
$4.018M
772650.0%
YoY
|
$8.300M
N/A
|
N/A
N/A
|
$3.776M
N/A
|
$520.00
N/A
|
$0.00
-100.0%
YoY
|
N/A
N/A
|
$0.00
-100.0%
YoY
|
$0.00
-100.0%
YoY
|
$16.35M
-163600.0%
YoY
|
N/A
N/A
|
$40.00K
-99.11%
YoY
|
$160.0K
-56.76%
YoY
|
-$10.00K
-105.0%
YoY
|
N/A
N/A
|
$4.500M
N/A
|
$370.0K
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
|
N/A
|
| Cash From Financing Activities |
$1.483M
-74.84%
YoY
|
$5.586M
336.99%
YoY
|
-$46.40K
-101.63%
YoY
|
$3.169M
-5455.92%
YoY
|
$5.894M
-16659.43%
YoY
|
$1.278M
-81.27%
YoY
|
$2.838M
3447.74%
YoY
|
-$59.17K
-149.31%
YoY
|
-$35.59K
-100.26%
YoY
|
$6.826M
764.03%
YoY
|
$80.00K
300.0%
YoY
|
$120.0K
-94.17%
YoY
|
$13.73M
-68750.0%
YoY
|
$790.0K
-69.14%
YoY
|
$20.00K
-99.44%
YoY
|
$2.060M
221.88%
YoY
|
-$20.00K
-110.53%
YoY
|
$2.560M
N/A
|
$3.550M
N/A
|
$640.0K
N/A
|
| NET CHANGE |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Cash From Operating Activities |
-$3.124M
-3.7%
YoY
|
-$1.374M
-37.09%
YoY
|
-$1.731M
-8.75%
YoY
|
-$1.608M
-24.45%
YoY
|
-$3.244M
13.78%
YoY
|
-$2.185M
-19.94%
YoY
|
-$1.897M
-13.37%
YoY
|
-$2.128M
-17.52%
YoY
|
-$2.851M
-56.67%
YoY
|
-$2.729M
780.2%
YoY
|
-$2.190M
104.67%
YoY
|
-$2.580M
152.94%
YoY
|
-$6.580M
253.76%
YoY
|
-$310.0K
-79.87%
YoY
|
-$1.070M
-34.36%
YoY
|
-$1.020M
-45.16%
YoY
|
-$1.860M
51.22%
YoY
|
-$1.540M
N/A
|
-$1.630M
N/A
|
-$1.860M
N/A
|
| Cash From Investing Activities |
-$18.00K
-65.32%
YoY
|
-$33.60K
111.32%
YoY
|
-$88.10K
240.42%
YoY
|
-$6.800K
-70.82%
YoY
|
-$51.90K
12.56%
YoY
|
-$15.90K
-96.47%
YoY
|
-$25.88K
-76.47%
YoY
|
-$23.30K
-92.94%
YoY
|
-$46.11K
-91.62%
YoY
|
-$450.7K
-9.85%
YoY
|
-$110.0K
-60.71%
YoY
|
-$330.0K
26.92%
YoY
|
-$550.0K
685.71%
YoY
|
-$500.0K
-35.06%
YoY
|
-$280.0K
16.67%
YoY
|
-$260.0K
-196.3%
YoY
|
-$70.00K
-78.79%
YoY
|
-$770.0K
N/A
|
-$240.0K
N/A
|
$270.0K
N/A
|
| Cash From Financing Activities |
$1.483M
-74.84%
YoY
|
$5.586M
336.99%
YoY
|
-$46.40K
-101.63%
YoY
|
$3.169M
-5455.92%
YoY
|
$5.894M
-16659.43%
YoY
|
$1.278M
-81.27%
YoY
|
$2.838M
3447.74%
YoY
|
-$59.17K
-149.31%
YoY
|
-$35.59K
-100.26%
YoY
|
$6.826M
764.03%
YoY
|
$80.00K
300.0%
YoY
|
$120.0K
-94.17%
YoY
|
$13.73M
-68750.0%
YoY
|
$790.0K
-69.14%
YoY
|
$20.00K
-99.44%
YoY
|
$2.060M
221.88%
YoY
|
-$20.00K
-110.53%
YoY
|
$2.560M
N/A
|
$3.550M
N/A
|
$640.0K
N/A
|
| Net Change In Cash |
-$1.659M
-163.89%
YoY
|
$4.178M
-553.13%
YoY
|
-$1.866M
-303.86%
YoY
|
$1.555M
-170.33%
YoY
|
$2.597M
-188.56%
YoY
|
-$922.1K
-125.29%
YoY
|
$915.1K
-141.22%
YoY
|
-$2.210M
-20.77%
YoY
|
-$2.933M
-144.44%
YoY
|
$3.646M
-18332.35%
YoY
|
-$2.220M
66.92%
YoY
|
-$2.790M
-457.69%
YoY
|
$6.600M
-438.46%
YoY
|
-$20.00K
-108.0%
YoY
|
-$1.330M
-179.17%
YoY
|
$780.0K
-182.11%
YoY
|
-$1.950M
42.34%
YoY
|
$250.0K
N/A
|
$1.680M
N/A
|
-$950.0K
N/A
|
| 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
|
N/A
|
| Cash From Operating Activities |
-$3.124M
-3.7%
YoY
|
-$1.374M
-37.09%
YoY
|
-$1.731M
-8.75%
YoY
|
-$1.608M
-24.45%
YoY
|
-$3.244M
13.78%
YoY
|
-$2.185M
-19.94%
YoY
|
-$1.897M
-13.37%
YoY
|
-$2.128M
-17.52%
YoY
|
-$2.851M
-56.67%
YoY
|
-$2.729M
780.2%
YoY
|
-$2.190M
104.67%
YoY
|
-$2.580M
152.94%
YoY
|
-$6.580M
253.76%
YoY
|
-$310.0K
-79.87%
YoY
|
-$1.070M
-34.36%
YoY
|
-$1.020M
-45.16%
YoY
|
-$1.860M
51.22%
YoY
|
-$1.540M
N/A
|
-$1.630M
N/A
|
-$1.860M
N/A
|
| Capital Expenditures |
$18.00K
-65.32%
YoY
|
$20.40K
28.3%
YoY
|
$88.10K
240.42%
YoY
|
$6.800K
-70.82%
YoY
|
$51.90K
12.56%
YoY
|
$15.90K
-96.54%
YoY
|
$25.88K
-74.12%
YoY
|
$23.30K
-87.74%
YoY
|
$46.11K
-91.62%
YoY
|
$460.1K
9.56%
YoY
|
$100.0K
-73.68%
YoY
|
$190.0K
-42.42%
YoY
|
$550.0K
139.13%
YoY
|
$420.0K
-45.45%
YoY
|
$380.0K
322.22%
YoY
|
$330.0K
-210.0%
YoY
|
$230.0K
-30.3%
YoY
|
$770.0K
N/A
|
$90.00K
N/A
|
-$300.0K
N/A
|
| Free Cash Flow |
-$3.142M
-4.67%
YoY
|
-$1.395M
-36.62%
YoY
|
-$1.819M
-5.4%
YoY
|
-$1.615M
-24.95%
YoY
|
-$3.296M
13.76%
YoY
|
-$2.200M
-31.0%
YoY
|
-$1.923M
-16.02%
YoY
|
-$2.151M
-22.34%
YoY
|
-$2.897M
-59.36%
YoY
|
-$3.189M
336.82%
YoY
|
-$2.290M
57.93%
YoY
|
-$2.770M
105.19%
YoY
|
-$7.130M
241.15%
YoY
|
-$730.0K
-68.4%
YoY
|
-$1.450M
-15.7%
YoY
|
-$1.350M
-13.46%
YoY
|
-$2.090M
33.97%
YoY
|
-$2.310M
N/A
|
-$1.720M
N/A
|
-$1.560M
N/A
|
Loading...