|
Concept
|
2025 | 2024 | 2023 | 2022 | 2021 |
|---|---|---|---|---|---|
| OPERATING ACTIVITIES |
|
|
|
|
|
| Net Income |
-$32.77M
34.05%
YoY
|
-$24.44M
26.0%
YoY
|
-$19.40M
41.85%
YoY
|
-$13.68M
0.62%
YoY
|
-$13.59M
10.58%
YoY
|
| Depreciation, Depletion And Amortization |
$43.00K
10.26%
YoY
|
$39.00K
30.0%
YoY
|
$30.00K
20.0%
YoY
|
$25.00K
4.17%
YoY
|
$24.00K
14.29%
YoY
|
| Cash From Operating Activities |
-$29.06M
31.5%
YoY
|
-$22.10M
18.18%
YoY
|
-$18.70M
62.61%
YoY
|
-$11.50M
-6.5%
YoY
|
-$12.30M
33.91%
YoY
|
| INVESTING ACTIVITIES |
|
|
|
|
|
| Capital Expenditures |
$40.00K
60.0%
YoY
|
$25.00K
4.17%
YoY
|
$24.00K
-70.37%
YoY
|
$81.00K
268.18%
YoY
|
$22.00K
-53.19%
YoY
|
| Acquisitions |
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
| Other Investing Activities |
-$2.152M
-125.06%
YoY
|
$8.589M
-147.0%
YoY
|
-$18.28M
-257.29%
YoY
|
$11.62M
-156.64%
YoY
|
-$20.52M
27.5%
YoY
|
| Cash From Investing Activities |
-$2.192M
-125.6%
YoY
|
$8.564M
-146.8%
YoY
|
-$18.30M
-258.6%
YoY
|
$11.54M
-156.18%
YoY
|
-$20.54M
27.29%
YoY
|
| FINANCING ACTIVITIES |
|
|
|
|
|
| Cash Dividend Paid |
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
| Common Stock Issuance & Retirement, Net |
$43.28M
268.45%
YoY
|
$11.75M
-68.12%
YoY
|
$36.85M
N/A
|
$0.00
-100.0%
YoY
|
$29.85M
3.62%
YoY
|
| Debt Paid & Issued, Net |
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
| Cash From Financing Activities |
$43.88M
265.82%
YoY
|
$11.99M
-67.44%
YoY
|
$36.84M
-614133.33%
YoY
|
-$6.000K
-100.02%
YoY
|
$30.09M
4.31%
YoY
|
| NET CHANGE |
|
|
|
|
|
| Cash From Operating Activities |
-$29.06M
31.5%
YoY
|
-$22.10M
18.18%
YoY
|
-$18.70M
62.61%
YoY
|
-$11.50M
-6.5%
YoY
|
-$12.30M
33.91%
YoY
|
| Cash From Investing Activities |
-$2.192M
-125.6%
YoY
|
$8.564M
-146.8%
YoY
|
-$18.30M
-258.6%
YoY
|
$11.54M
-156.18%
YoY
|
-$20.54M
27.29%
YoY
|
| Cash From Financing Activities |
$43.88M
265.82%
YoY
|
$11.99M
-67.44%
YoY
|
$36.84M
-614133.33%
YoY
|
-$6.000K
-100.02%
YoY
|
$30.09M
4.31%
YoY
|
| Net Change In Cash |
$12.62M
-931.49%
YoY
|
-$1.518M
720.54%
YoY
|
-$185.0K
-980.95%
YoY
|
$21.00K
-100.78%
YoY
|
-$2.702M
-176.63%
YoY
|
| FREE CASH FLOW |
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
| Cash From Operating Activities |
-$29.06M
31.5%
YoY
|
-$22.10M
18.18%
YoY
|
-$18.70M
62.61%
YoY
|
-$11.50M
-6.5%
YoY
|
-$12.30M
33.91%
YoY
|
| Capital Expenditures |
$40.00K
60.0%
YoY
|
$25.00K
4.17%
YoY
|
$24.00K
-70.37%
YoY
|
$81.00K
268.18%
YoY
|
$22.00K
-53.19%
YoY
|
| Free Cash Flow |
-$29.10M
31.53%
YoY
|
-$22.13M
18.16%
YoY
|
-$18.72M
61.68%
YoY
|
-$11.58M
-6.01%
YoY
|
-$12.32M
33.47%
YoY
|
|
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 |
-$10.04M
30.3%
YoY
|
-$8.740M
10.63%
YoY
|
-$8.620M
37.39%
YoY
|
-$7.699M
50.4%
YoY
|
-$7.707M
49.62%
YoY
|
-$7.900M
53.07%
YoY
|
-$6.274M
40.33%
YoY
|
-$5.119M
14.34%
YoY
|
-$5.151M
-2.3%
YoY
|
-$5.161M
37.59%
YoY
|
-$4.471M
46.16%
YoY
|
-$4.477M
33.32%
YoY
|
-$5.272M
50.29%
YoY
|
-$3.751M
15.56%
YoY
|
-$3.059M
-11.33%
YoY
|
-$3.358M
2.57%
YoY
|
-$3.508M
-3.15%
YoY
|
-$3.246M
-22.71%
YoY
|
-$3.450M
8.05%
YoY
|
| Depreciation, Depletion And Amortization |
$11.00K
0.0%
YoY
|
$11.00K
0.0%
YoY
|
$18.00K
80.0%
YoY
|
$3.000K
-70.0%
YoY
|
$11.00K
37.5%
YoY
|
$11.00K
37.5%
YoY
|
$10.00K
0.0%
YoY
|
$10.00K
42.86%
YoY
|
$8.000K
14.29%
YoY
|
$8.000K
33.33%
YoY
|
$10.00K
42.86%
YoY
|
$7.000K
16.67%
YoY
|
$7.000K
16.67%
YoY
|
$6.000K
0.0%
YoY
|
$7.000K
16.67%
YoY
|
$6.000K
200.0%
YoY
|
$6.000K
0.0%
YoY
|
$6.000K
N/A
|
$6.000K
-40.0%
YoY
|
| Cash From Operating Activities |
-$9.100M
28.17%
YoY
|
-$7.765M
20.69%
YoY
|
-$6.550M
46.53%
YoY
|
-$7.598M
68.13%
YoY
|
-$7.100M
5.97%
YoY
|
-$6.434M
68.78%
YoY
|
-$4.470M
-6.88%
YoY
|
-$4.519M
-10.16%
YoY
|
-$6.700M
31.37%
YoY
|
-$3.812M
37.82%
YoY
|
-$4.800M
103.3%
YoY
|
-$5.030M
101.52%
YoY
|
-$5.100M
30.77%
YoY
|
-$2.766M
-1.36%
YoY
|
-$2.361M
-22.49%
YoY
|
-$2.496M
19.31%
YoY
|
-$3.900M
-9.58%
YoY
|
-$2.804M
-7.15%
YoY
|
-$3.046M
29.62%
YoY
|
| INVESTING ACTIVITIES |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Capital Expenditures |
$8.000K
-33.33%
YoY
|
$6.000K
-14.29%
YoY
|
$16.00K
77.78%
YoY
|
$6.000K
N/A
|
$12.00K
33.33%
YoY
|
$7.000K
133.33%
YoY
|
$9.000K
-10.0%
YoY
|
$0.00
-100.0%
YoY
|
$9.000K
28.57%
YoY
|
$3.000K
-90.63%
YoY
|
$10.00K
-123.26%
YoY
|
$4.000K
-166.67%
YoY
|
$7.000K
N/A
|
$32.00K
-557.14%
YoY
|
-$43.00K
2050.0%
YoY
|
-$6.000K
100.0%
YoY
|
$0.00
-100.0%
YoY
|
-$7.000K
-86.0%
YoY
|
-$2.000K
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 |
-$2.106M
-131.75%
YoY
|
$8.001M
53.51%
YoY
|
-$25.75M
361.8%
YoY
|
$8.963M
89.25%
YoY
|
$6.634M
57.32%
YoY
|
$5.212M
-14.93%
YoY
|
-$5.576M
-560.83%
YoY
|
$4.736M
-116.84%
YoY
|
$4.217M
67.61%
YoY
|
$6.127M
28.83%
YoY
|
$1.210M
-42.79%
YoY
|
-$28.12M
-1209.87%
YoY
|
$2.516M
13.64%
YoY
|
$4.756M
-154.78%
YoY
|
$2.115M
-116.49%
YoY
|
$2.534M
155.19%
YoY
|
$2.214M
N/A
|
-$8.682M
-1322.82%
YoY
|
-$12.83M
-8.39%
YoY
|
| Cash From Investing Activities |
-$2.114M
-131.92%
YoY
|
$7.995M
53.6%
YoY
|
-$25.77M
361.34%
YoY
|
$8.957M
89.13%
YoY
|
$6.622M
57.37%
YoY
|
$5.205M
-15.01%
YoY
|
-$5.585M
-565.42%
YoY
|
$4.736M
-116.84%
YoY
|
$4.208M
67.72%
YoY
|
$6.124M
29.64%
YoY
|
$1.200M
-42.08%
YoY
|
-$28.13M
-1212.66%
YoY
|
$2.509M
13.32%
YoY
|
$4.724M
-154.37%
YoY
|
$2.072M
-116.15%
YoY
|
$2.528M
155.35%
YoY
|
$2.214M
-24700.0%
YoY
|
-$8.689M
-1396.87%
YoY
|
-$12.83M
-8.37%
YoY
|
| 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 |
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
|
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
|
$30.00M
30.43%
YoY
|
| 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 |
$417.0K
358.24%
YoY
|
$12.09M
9975.83%
YoY
|
$31.53M
25536.59%
YoY
|
$161.0K
-98.63%
YoY
|
$91.00K
-9200.0%
YoY
|
$120.0K
-12100.0%
YoY
|
$123.0K
-1330.0%
YoY
|
$11.75M
-68.11%
YoY
|
-$1.000K
0.0%
YoY
|
-$1.000K
0.0%
YoY
|
-$10.00K
400.0%
YoY
|
$36.85M
-1842600.0%
YoY
|
-$1.000K
0.0%
YoY
|
-$1.000K
-94.74%
YoY
|
-$2.000K
-100.01%
YoY
|
-$2.000K
-300.0%
YoY
|
-$1.000K
-100.41%
YoY
|
-$19.00K
-36.67%
YoY
|
$29.87M
41.01%
YoY
|
| NET CHANGE |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Cash From Operating Activities |
-$9.100M
28.17%
YoY
|
-$7.765M
20.69%
YoY
|
-$6.550M
46.53%
YoY
|
-$7.598M
68.13%
YoY
|
-$7.100M
5.97%
YoY
|
-$6.434M
68.78%
YoY
|
-$4.470M
-6.88%
YoY
|
-$4.519M
-10.16%
YoY
|
-$6.700M
31.37%
YoY
|
-$3.812M
37.82%
YoY
|
-$4.800M
103.3%
YoY
|
-$5.030M
101.52%
YoY
|
-$5.100M
30.77%
YoY
|
-$2.766M
-1.36%
YoY
|
-$2.361M
-22.49%
YoY
|
-$2.496M
19.31%
YoY
|
-$3.900M
-9.58%
YoY
|
-$2.804M
-7.15%
YoY
|
-$3.046M
29.62%
YoY
|
| Cash From Investing Activities |
-$2.114M
-131.92%
YoY
|
$7.995M
53.6%
YoY
|
-$25.77M
361.34%
YoY
|
$8.957M
89.13%
YoY
|
$6.622M
57.37%
YoY
|
$5.205M
-15.01%
YoY
|
-$5.585M
-565.42%
YoY
|
$4.736M
-116.84%
YoY
|
$4.208M
67.72%
YoY
|
$6.124M
29.64%
YoY
|
$1.200M
-42.08%
YoY
|
-$28.13M
-1212.66%
YoY
|
$2.509M
13.32%
YoY
|
$4.724M
-154.37%
YoY
|
$2.072M
-116.15%
YoY
|
$2.528M
155.35%
YoY
|
$2.214M
-24700.0%
YoY
|
-$8.689M
-1396.87%
YoY
|
-$12.83M
-8.37%
YoY
|
| Cash From Financing Activities |
$417.0K
358.24%
YoY
|
$12.09M
9975.83%
YoY
|
$31.53M
25536.59%
YoY
|
$161.0K
-98.63%
YoY
|
$91.00K
-9200.0%
YoY
|
$120.0K
-12100.0%
YoY
|
$123.0K
-1330.0%
YoY
|
$11.75M
-68.11%
YoY
|
-$1.000K
0.0%
YoY
|
-$1.000K
0.0%
YoY
|
-$10.00K
400.0%
YoY
|
$36.85M
-1842600.0%
YoY
|
-$1.000K
0.0%
YoY
|
-$1.000K
-94.74%
YoY
|
-$2.000K
-100.01%
YoY
|
-$2.000K
-300.0%
YoY
|
-$1.000K
-100.41%
YoY
|
-$19.00K
-36.67%
YoY
|
$29.87M
41.01%
YoY
|
| Net Change In Cash |
-$10.78M
2372.25%
YoY
|
$12.32M
-1211.0%
YoY
|
-$783.0K
-92.12%
YoY
|
$1.520M
-87.3%
YoY
|
-$436.0K
-82.17%
YoY
|
-$1.109M
-147.99%
YoY
|
-$9.932M
175.12%
YoY
|
$11.97M
224.19%
YoY
|
-$2.446M
-5.23%
YoY
|
$2.311M
18.09%
YoY
|
-$3.610M
1140.55%
YoY
|
$3.692M
12206.67%
YoY
|
-$2.581M
54.09%
YoY
|
$1.957M
-117.0%
YoY
|
-$291.0K
-102.08%
YoY
|
$30.00K
-102.72%
YoY
|
-$1.675M
-58.95%
YoY
|
-$11.51M
383.7%
YoY
|
$13.99M
189.67%
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 |
-$9.100M
28.17%
YoY
|
-$7.765M
20.69%
YoY
|
-$6.550M
46.53%
YoY
|
-$7.598M
68.13%
YoY
|
-$7.100M
5.97%
YoY
|
-$6.434M
68.78%
YoY
|
-$4.470M
-6.88%
YoY
|
-$4.519M
-10.16%
YoY
|
-$6.700M
31.37%
YoY
|
-$3.812M
37.82%
YoY
|
-$4.800M
103.3%
YoY
|
-$5.030M
101.52%
YoY
|
-$5.100M
30.77%
YoY
|
-$2.766M
-1.36%
YoY
|
-$2.361M
-22.49%
YoY
|
-$2.496M
19.31%
YoY
|
-$3.900M
-9.58%
YoY
|
-$2.804M
-7.15%
YoY
|
-$3.046M
29.62%
YoY
|
| Capital Expenditures |
$8.000K
-33.33%
YoY
|
$6.000K
-14.29%
YoY
|
$16.00K
77.78%
YoY
|
$6.000K
N/A
|
$12.00K
33.33%
YoY
|
$7.000K
133.33%
YoY
|
$9.000K
-10.0%
YoY
|
$0.00
-100.0%
YoY
|
$9.000K
28.57%
YoY
|
$3.000K
-90.63%
YoY
|
$10.00K
-123.26%
YoY
|
$4.000K
-166.67%
YoY
|
$7.000K
N/A
|
$32.00K
-557.14%
YoY
|
-$43.00K
2050.0%
YoY
|
-$6.000K
100.0%
YoY
|
$0.00
-100.0%
YoY
|
-$7.000K
-86.0%
YoY
|
-$2.000K
N/A
|
| Free Cash Flow |
-$9.108M
28.07%
YoY
|
-$7.771M
20.65%
YoY
|
-$6.566M
46.6%
YoY
|
-$7.604M
68.27%
YoY
|
-$7.112M
6.01%
YoY
|
-$6.441M
68.83%
YoY
|
-$4.479M
-6.88%
YoY
|
-$4.519M
-10.23%
YoY
|
-$6.709M
31.37%
YoY
|
-$3.815M
36.35%
YoY
|
-$4.810M
107.51%
YoY
|
-$5.034M
102.17%
YoY
|
-$5.107M
30.95%
YoY
|
-$2.798M
0.04%
YoY
|
-$2.318M
-23.85%
YoY
|
-$2.490M
19.2%
YoY
|
-$3.900M
-9.76%
YoY
|
-$2.797M
-5.82%
YoY
|
-$3.044M
29.53%
YoY
|
Loading...