|
Concept
|
2025 | 2024 | 2023 | 2022 | 2021 |
|---|---|---|---|---|---|
| OPERATING ACTIVITIES |
|
|
|
|
|
| Net Income |
-$7.748M
24.05%
YoY
|
-$6.246M
45.2%
YoY
|
-$4.302M
138.97%
YoY
|
-$1.800M
130.77%
YoY
|
-$780.0K
500.0%
YoY
|
| Depreciation, Depletion And Amortization |
$96.66K
643.56%
YoY
|
$13.00K
11.59%
YoY
|
$11.65K
16.5%
YoY
|
$10.00K
N/A
|
$0.00
N/A
|
| Cash From Operating Activities |
-$5.934M
8.14%
YoY
|
-$5.487M
20.41%
YoY
|
-$4.557M
186.59%
YoY
|
-$1.590M
140.91%
YoY
|
-$660.0K
407.69%
YoY
|
| INVESTING ACTIVITIES |
|
|
|
|
|
| Capital Expenditures |
$442.3K
-6.2%
YoY
|
$471.5K
4113.58%
YoY
|
$11.19K
-72.03%
YoY
|
$40.00K
33.33%
YoY
|
$30.00K
N/A
|
| Acquisitions |
$2.163M
N/A
|
N/A
N/A
|
N/A
|
N/A
|
N/A
|
| Other Investing Activities |
-$2.317M
1565.64%
YoY
|
-$139.1K
N/A
|
$0.00
N/A
|
$0.00
N/A
|
N/A
|
| Cash From Investing Activities |
-$2.765M
352.86%
YoY
|
-$610.6K
5356.66%
YoY
|
-$11.19K
-62.7%
YoY
|
-$30.00K
0.0%
YoY
|
-$30.00K
N/A
|
| FINANCING ACTIVITIES |
|
|
|
|
|
| Cash Dividend Paid |
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
| Common Stock Issuance & Retirement, Net |
$0.00
-100.0%
YoY
|
$6.993M
-6.77%
YoY
|
$7.501M
244.09%
YoY
|
$2.180M
100.0%
YoY
|
$1.090M
808.33%
YoY
|
| Debt Paid & Issued, Net |
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
| Cash From Financing Activities |
$10.12M
49.71%
YoY
|
$6.758M
0.28%
YoY
|
$6.739M
185.55%
YoY
|
$2.360M
116.51%
YoY
|
$1.090M
678.57%
YoY
|
| NET CHANGE |
|
|
|
|
|
| Cash From Operating Activities |
-$5.934M
8.14%
YoY
|
-$5.487M
20.41%
YoY
|
-$4.557M
186.59%
YoY
|
-$1.590M
140.91%
YoY
|
-$660.0K
407.69%
YoY
|
| Cash From Investing Activities |
-$2.765M
352.86%
YoY
|
-$610.6K
5356.66%
YoY
|
-$11.19K
-62.7%
YoY
|
-$30.00K
0.0%
YoY
|
-$30.00K
N/A
|
| Cash From Financing Activities |
$10.12M
49.71%
YoY
|
$6.758M
0.28%
YoY
|
$6.739M
185.55%
YoY
|
$2.360M
116.51%
YoY
|
$1.090M
678.57%
YoY
|
| Net Change In Cash |
$1.418M
114.86%
YoY
|
$659.9K
-69.6%
YoY
|
$2.171M
193.36%
YoY
|
$740.0K
85.0%
YoY
|
$400.0K
3900.0%
YoY
|
| FREE CASH FLOW |
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
| Cash From Operating Activities |
-$5.934M
8.14%
YoY
|
-$5.487M
20.41%
YoY
|
-$4.557M
186.59%
YoY
|
-$1.590M
140.91%
YoY
|
-$660.0K
407.69%
YoY
|
| Capital Expenditures |
$442.3K
-6.2%
YoY
|
$471.5K
4113.58%
YoY
|
$11.19K
-72.03%
YoY
|
$40.00K
33.33%
YoY
|
$30.00K
N/A
|
| Free Cash Flow |
-$6.376M
7.01%
YoY
|
-$5.959M
30.44%
YoY
|
-$4.568M
180.25%
YoY
|
-$1.630M
136.23%
YoY
|
-$690.0K
430.77%
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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| OPERATING ACTIVITIES |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Net Income |
-$4.967M
208.82%
YoY
|
-$2.983M
54.17%
YoY
|
-$2.594M
72.81%
YoY
|
-$562.4K
-60.19%
YoY
|
-$1.608M
15.12%
YoY
|
-$1.935M
67.08%
YoY
|
-$1.501M
-99.81%
YoY
|
-$1.412M
10.35%
YoY
|
-$1.397M
29.38%
YoY
|
-$1.158M
N/A
|
-$783.0M
56.9%
YoY
|
-$1.280M
341.38%
YoY
|
-$1.080M
200.0%
YoY
|
N/A
|
| Depreciation, Depletion And Amortization |
$173.9K
10762.21%
YoY
|
$59.80K
1768.75%
YoY
|
$35.30K
-197.41%
YoY
|
$0.00
-100.0%
YoY
|
$1.601K
-92.44%
YoY
|
$3.200K
9.97%
YoY
|
-$36.24K
2776.19%
YoY
|
$24.77K
147.7%
YoY
|
$21.19K
N/A
|
$2.910K
-70.9%
YoY
|
-$1.260K
N/A
|
$10.00K
N/A
|
$0.00
N/A
|
$10.00K
N/A
|
| Cash From Operating Activities |
-$2.980M
121.13%
YoY
|
-$1.750M
-12.52%
YoY
|
-$1.490M
290.43%
YoY
|
-$1.346M
72.45%
YoY
|
-$1.347M
-42.02%
YoY
|
-$2.001M
-16.23%
YoY
|
-$381.7K
-26.41%
YoY
|
-$780.7K
-52.69%
YoY
|
-$2.324M
162.46%
YoY
|
-$2.388M
117.1%
YoY
|
-$518.7K
N/A
|
-$1.650M
236.73%
YoY
|
-$885.5K
N/A
|
-$1.100M
N/A
|
| INVESTING ACTIVITIES |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Capital Expenditures |
$363.1K
N/A
|
$346.7K
15.57%
YoY
|
$95.60K
91.2%
YoY
|
$6.000K
-90.37%
YoY
|
N/A
N/A
|
$300.0K
N/A
|
$50.00K
4101.68%
YoY
|
$62.32K
523.2%
YoY
|
$9.160K
-18.15%
YoY
|
$0.00
-100.0%
YoY
|
$1.190K
N/A
|
$10.00K
0.0%
YoY
|
$11.19K
N/A
|
$30.00K
N/A
|
| Acquisitions |
$2.020M
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 |
-$2.121M
884.9%
YoY
|
-$202.0K
45.22%
YoY
|
-$2.102M
N/A
|
$202.8K
N/A
|
-$215.3K
N/A
|
-$139.1K
N/A
|
N/A
|
N/A
|
N/A
|
$0.00
N/A
|
N/A
|
N/A
|
N/A
|
$0.00
N/A
|
| Cash From Investing Activities |
-$2.484M
1053.46%
YoY
|
-$548.6K
24.94%
YoY
|
-$2.198M
4296.0%
YoY
|
$196.8K
-415.79%
YoY
|
-$215.3K
263.96%
YoY
|
-$439.1K
N/A
|
-$50.00K
4101.68%
YoY
|
-$62.32K
523.2%
YoY
|
-$59.16K
428.64%
YoY
|
$0.00
-100.0%
YoY
|
-$1.190K
N/A
|
-$10.00K
N/A
|
-$11.19K
N/A
|
-$30.00K
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
|
| Common Stock Issuance & Retirement, Net |
$0.00
-100.0%
YoY
|
N/A
N/A
|
N/A
N/A
|
N/A
N/A
|
$1.484M
N/A
|
N/A
N/A
|
N/A
N/A
|
N/A
N/A
|
$0.00
-100.0%
YoY
|
$6.000M
N/A
|
N/A
N/A
|
N/A
N/A
|
$750.0M
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
|
| Cash From Financing Activities |
$14.41M
389.7%
YoY
|
$0.00
N/A
|
$5.706M
-15.56%
YoY
|
$1.468M
N/A
|
$2.943M
N/A
|
$0.00
-100.0%
YoY
|
$6.758M
1627.86%
YoY
|
$0.00
-100.0%
YoY
|
N/A
N/A
|
$5.238M
177.13%
YoY
|
$391.1K
N/A
|
$1.110M
136.17%
YoY
|
$787.5K
N/A
|
$1.890M
N/A
|
| NET CHANGE |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Cash From Operating Activities |
-$2.980M
121.13%
YoY
|
-$1.750M
-12.52%
YoY
|
-$1.490M
290.43%
YoY
|
-$1.346M
72.45%
YoY
|
-$1.347M
-42.02%
YoY
|
-$2.001M
-16.23%
YoY
|
-$381.7K
-26.41%
YoY
|
-$780.7K
-52.69%
YoY
|
-$2.324M
162.46%
YoY
|
-$2.388M
117.1%
YoY
|
-$518.7K
N/A
|
-$1.650M
236.73%
YoY
|
-$885.5K
N/A
|
-$1.100M
N/A
|
| Cash From Investing Activities |
-$2.484M
1053.46%
YoY
|
-$548.6K
24.94%
YoY
|
-$2.198M
4296.0%
YoY
|
$196.8K
-415.79%
YoY
|
-$215.3K
263.96%
YoY
|
-$439.1K
N/A
|
-$50.00K
4101.68%
YoY
|
-$62.32K
523.2%
YoY
|
-$59.16K
428.64%
YoY
|
$0.00
-100.0%
YoY
|
-$1.190K
N/A
|
-$10.00K
N/A
|
-$11.19K
N/A
|
-$30.00K
N/A
|
| Cash From Financing Activities |
$14.41M
389.7%
YoY
|
$0.00
N/A
|
$5.706M
-15.56%
YoY
|
$1.468M
N/A
|
$2.943M
N/A
|
$0.00
-100.0%
YoY
|
$6.758M
1627.86%
YoY
|
$0.00
-100.0%
YoY
|
N/A
N/A
|
$5.238M
177.13%
YoY
|
$391.1K
N/A
|
$1.110M
136.17%
YoY
|
$787.5K
N/A
|
$1.890M
N/A
|
| Net Change In Cash |
$8.952M
548.71%
YoY
|
-$2.299M
-5.78%
YoY
|
$2.018M
-68.1%
YoY
|
$318.1K
-137.73%
YoY
|
$1.380M
-157.91%
YoY
|
-$2.440M
-185.61%
YoY
|
$6.326M
-5012.88%
YoY
|
-$843.0K
53.27%
YoY
|
-$2.383M
2085.17%
YoY
|
$2.850M
274.95%
YoY
|
-$128.8K
N/A
|
-$550.0K
2650.0%
YoY
|
-$109.1K
N/A
|
$760.0K
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
|
| Cash From Operating Activities |
-$2.980M
121.13%
YoY
|
-$1.750M
-12.52%
YoY
|
-$1.490M
290.43%
YoY
|
-$1.346M
72.45%
YoY
|
-$1.347M
-42.02%
YoY
|
-$2.001M
-16.23%
YoY
|
-$381.7K
-26.41%
YoY
|
-$780.7K
-52.69%
YoY
|
-$2.324M
162.46%
YoY
|
-$2.388M
117.1%
YoY
|
-$518.7K
N/A
|
-$1.650M
236.73%
YoY
|
-$885.5K
N/A
|
-$1.100M
N/A
|
| Capital Expenditures |
$363.1K
N/A
|
$346.7K
15.57%
YoY
|
$95.60K
91.2%
YoY
|
$6.000K
-90.37%
YoY
|
N/A
N/A
|
$300.0K
N/A
|
$50.00K
4101.68%
YoY
|
$62.32K
523.2%
YoY
|
$9.160K
-18.15%
YoY
|
$0.00
-100.0%
YoY
|
$1.190K
N/A
|
$10.00K
0.0%
YoY
|
$11.19K
N/A
|
$30.00K
N/A
|
| Free Cash Flow |
-$3.343M
148.08%
YoY
|
-$2.097M
-8.86%
YoY
|
-$1.586M
267.36%
YoY
|
-$1.352M
60.41%
YoY
|
-$1.347M
-42.25%
YoY
|
-$2.301M
-3.67%
YoY
|
-$431.7K
-16.96%
YoY
|
-$843.0K
-49.22%
YoY
|
-$2.333M
160.2%
YoY
|
-$2.388M
111.34%
YoY
|
-$519.9K
N/A
|
-$1.660M
232.0%
YoY
|
-$896.7K
N/A
|
-$1.130M
N/A
|
Loading...