|
Concept
|
2025 | 2024 | 2023 | 2022 | 2021 |
|---|---|---|---|---|---|
| OPERATING ACTIVITIES |
|
|
|
|
|
| Net Income |
-3.615M cads
-19.16%
YoY
|
-4.472M cads
-567.52%
YoY
|
$956.6K
-123.05%
YoY
|
-$4.151M
58.9%
YoY
|
-$2.612M
15.08%
YoY
|
| Depreciation, Depletion And Amortization |
N/A
|
N/A
|
N/A
|
N/A
|
$0.00
-100.0%
YoY
|
| Cash From Operating Activities |
-$3.780M
-0.38%
YoY
|
-$3.795M
53.25%
YoY
|
-$2.476M
76.55%
YoY
|
-$1.402M
74.67%
YoY
|
-$802.9K
93.68%
YoY
|
| INVESTING ACTIVITIES |
|
|
|
|
|
| Capital Expenditures |
$2.217M
-14.1%
YoY
|
$2.581M
-44.66%
YoY
|
$4.664M
327.29%
YoY
|
$1.091M
247.63%
YoY
|
$314.0K
52.69%
YoY
|
| Acquisitions |
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
| Other Investing Activities |
-$456.5K
-293.09%
YoY
|
$236.4K
-93.88%
YoY
|
$3.866M
1832.85%
YoY
|
$200.0K
N/A
|
$0.00
-100.0%
YoY
|
| Cash From Investing Activities |
-$2.673M
14.02%
YoY
|
-$2.345M
193.88%
YoY
|
-$797.8K
-10.5%
YoY
|
-$891.4K
183.92%
YoY
|
-$314.0K
-7.89%
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
|
$2.799M
30.48%
YoY
|
$2.145M
50.81%
YoY
|
$1.422M
374.06%
YoY
|
| Debt Paid & Issued, Net |
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
| Cash From Financing Activities |
$10.46M
59.39%
YoY
|
$6.563M
81.65%
YoY
|
$3.613M
69.06%
YoY
|
$2.137M
41.92%
YoY
|
$1.506M
142.62%
YoY
|
| NET CHANGE |
|
|
|
|
|
| Cash From Operating Activities |
-$3.780M
-0.38%
YoY
|
-$3.795M
53.25%
YoY
|
-$2.476M
76.55%
YoY
|
-$1.402M
74.67%
YoY
|
-$802.9K
93.68%
YoY
|
| Cash From Investing Activities |
-$2.673M
14.02%
YoY
|
-$2.345M
193.88%
YoY
|
-$797.8K
-10.5%
YoY
|
-$891.4K
183.92%
YoY
|
-$314.0K
-7.89%
YoY
|
| Cash From Financing Activities |
$10.46M
59.39%
YoY
|
$6.563M
81.65%
YoY
|
$3.613M
69.06%
YoY
|
$2.137M
41.92%
YoY
|
$1.506M
142.62%
YoY
|
| Net Change In Cash |
$4.007M
845.78%
YoY
|
$423.7K
24.93%
YoY
|
$339.1K
-316.34%
YoY
|
-$156.8K
-140.3%
YoY
|
$389.0K
-388.71%
YoY
|
| FREE CASH FLOW |
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
| Cash From Operating Activities |
-$3.780M
-0.38%
YoY
|
-$3.795M
53.25%
YoY
|
-$2.476M
76.55%
YoY
|
-$1.402M
74.67%
YoY
|
-$802.9K
93.68%
YoY
|
| Capital Expenditures |
$2.217M
-14.1%
YoY
|
$2.581M
-44.66%
YoY
|
$4.664M
327.29%
YoY
|
$1.091M
247.63%
YoY
|
$314.0K
52.69%
YoY
|
| Free Cash Flow |
-$5.997M
-5.93%
YoY
|
-$6.376M
-10.7%
YoY
|
-$7.140M
186.29%
YoY
|
-$2.494M
123.29%
YoY
|
-$1.117M
80.09%
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 |
-$1.923M
-4.47%
YoY
|
-$2.649M
73.84%
YoY
|
$405.8K
-147.35%
YoY
|
$778.6K
-151.45%
YoY
|
-$2.013M
207.34%
YoY
|
-$1.524M
-10.13%
YoY
|
-$857.1K
40.93%
YoY
|
-$1.513M
-570.07%
YoY
|
-$654.9K
-130.4%
YoY
|
-$1.696M
125.6%
YoY
|
-$608.2K
-20.81%
YoY
|
$322.0K
-110.61%
YoY
|
$2.154M
-388.55%
YoY
|
-$751.6K
510.33%
YoY
|
-$768.0K
211.23%
YoY
|
-$3.034M
127.27%
YoY
|
-$746.6K
13.04%
YoY
|
-$123.2K
7.61%
YoY
|
-$246.8K
-50.87%
YoY
|
-$1.335M
9.53%
YoY
|
| Depreciation, Depletion And Amortization |
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
|
$0.00
-100.0%
YoY
|
| Cash From Operating Activities |
-$1.692M
-28.18%
YoY
|
-$2.827M
6209.82%
YoY
|
-$1.613M
2.57%
YoY
|
$192.2K
-119.43%
YoY
|
-$2.356M
180.48%
YoY
|
-$44.80K
-97.47%
YoY
|
-$1.572M
699.21%
YoY
|
-$989.4K
-74.47%
YoY
|
-$839.9K
-133.26%
YoY
|
-$1.769M
191.27%
YoY
|
-$196.7K
-62.11%
YoY
|
-$3.875M
512.23%
YoY
|
$2.525M
-990.75%
YoY
|
-$607.3K
313.5%
YoY
|
-$519.3K
53.07%
YoY
|
-$632.9K
12.58%
YoY
|
-$283.5K
390.13%
YoY
|
-$146.9K
4.53%
YoY
|
-$339.2K
699.51%
YoY
|
-$562.1K
-192.78%
YoY
|
| INVESTING ACTIVITIES |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Capital Expenditures |
$3.903M
502.24%
YoY
|
$1.227M
319.02%
YoY
|
$2.241M
453.42%
YoY
|
$871.1K
-23.38%
YoY
|
$648.1K
316.46%
YoY
|
$292.9K
-66.44%
YoY
|
$404.9K
-2.6%
YoY
|
$1.137M
-18.9%
YoY
|
$155.6K
-74.57%
YoY
|
$872.7K
-24.41%
YoY
|
$415.7K
-72.2%
YoY
|
$1.402M
170.77%
YoY
|
$611.9K
53.67%
YoY
|
$1.155M
557.83%
YoY
|
$1.495M
N/A
|
$517.7K
732.88%
YoY
|
$398.2K
154.78%
YoY
|
$175.5K
94.89%
YoY
|
N/A
|
$62.16K
-856.2%
YoY
|
| 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 |
$10.90K
N/A
|
$2.500K
N/A
|
$7.400K
-96.3%
YoY
|
-$656.5K
-753.82%
YoY
|
$0.00
N/A
|
$0.00
-100.0%
YoY
|
$200.0K
71.78%
YoY
|
$100.4K
-97.33%
YoY
|
$0.00
N/A
|
$19.58K
N/A
|
$116.4K
16.43%
YoY
|
$3.766M
1782.85%
YoY
|
$0.00
N/A
|
$0.00
N/A
|
$100.0K
200.21%
YoY
|
$200.0K
N/A
|
N/A
|
N/A
|
$33.31K
N/A
|
$0.00
-100.0%
YoY
|
| Cash From Investing Activities |
-$3.892M
500.56%
YoY
|
-$1.225M
318.16%
YoY
|
-$2.233M
990.0%
YoY
|
-$1.528M
47.37%
YoY
|
-$648.1K
316.49%
YoY
|
-$292.9K
-65.67%
YoY
|
-$204.9K
-31.54%
YoY
|
-$1.037M
-143.85%
YoY
|
-$155.6K
-74.57%
YoY
|
-$853.2K
-26.11%
YoY
|
-$299.3K
-78.55%
YoY
|
$2.364M
-844.01%
YoY
|
-$611.9K
53.67%
YoY
|
-$1.155M
452.9%
YoY
|
-$1.395M
-4288.5%
YoY
|
-$317.7K
411.13%
YoY
|
-$398.2K
154.78%
YoY
|
-$208.8K
131.88%
YoY
|
$33.31K
-710.07%
YoY
|
-$62.16K
-51.06%
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
|
N/A
|
| Common Stock Issuance & Retirement, Net |
$3.195M
-69.57%
YoY
|
$5.443M
N/A
|
$4.737M
250.88%
YoY
|
N/A
N/A
|
$10.50M
7891.1%
YoY
|
$0.00
-100.0%
YoY
|
$1.350M
N/A
|
N/A
N/A
|
$131.4K
40.53%
YoY
|
$5.418M
108.99%
YoY
|
$0.00
-100.0%
YoY
|
$0.00
-100.0%
YoY
|
$93.50K
-90.31%
YoY
|
$2.593M
N/A
|
$112.4K
-70.99%
YoY
|
$792.1K
-7.67%
YoY
|
$965.3K
265.64%
YoY
|
$0.00
-100.0%
YoY
|
$387.4K
N/A
|
$858.0K
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 |
$3.101M
-66.34%
YoY
|
$4.720M
-43802.78%
YoY
|
$4.734M
265.59%
YoY
|
-$35.30K
-102.25%
YoY
|
$9.212M
13272.48%
YoY
|
-$10.80K
-100.22%
YoY
|
$1.295M
-3918.22%
YoY
|
$1.571M
-792.21%
YoY
|
$68.89K
-26.12%
YoY
|
$4.957M
175.68%
YoY
|
-$33.91K
-101.74%
YoY
|
-$227.0K
-129.64%
YoY
|
$93.24K
-90.57%
YoY
|
$1.798M
-121594.59%
YoY
|
$1.949M
407.27%
YoY
|
$765.6K
-13.63%
YoY
|
$988.8K
266.89%
YoY
|
-$1.480K
-100.96%
YoY
|
$384.2K
96.49%
YoY
|
$886.5K
-277.67%
YoY
|
| NET CHANGE |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Cash From Operating Activities |
-$1.692M
-28.18%
YoY
|
-$2.827M
6209.82%
YoY
|
-$1.613M
2.57%
YoY
|
$192.2K
-119.43%
YoY
|
-$2.356M
180.48%
YoY
|
-$44.80K
-97.47%
YoY
|
-$1.572M
699.21%
YoY
|
-$989.4K
-74.47%
YoY
|
-$839.9K
-133.26%
YoY
|
-$1.769M
191.27%
YoY
|
-$196.7K
-62.11%
YoY
|
-$3.875M
512.23%
YoY
|
$2.525M
-990.75%
YoY
|
-$607.3K
313.5%
YoY
|
-$519.3K
53.07%
YoY
|
-$632.9K
12.58%
YoY
|
-$283.5K
390.13%
YoY
|
-$146.9K
4.53%
YoY
|
-$339.2K
699.51%
YoY
|
-$562.1K
-192.78%
YoY
|
| Cash From Investing Activities |
-$3.892M
500.56%
YoY
|
-$1.225M
318.16%
YoY
|
-$2.233M
990.0%
YoY
|
-$1.528M
47.37%
YoY
|
-$648.1K
316.49%
YoY
|
-$292.9K
-65.67%
YoY
|
-$204.9K
-31.54%
YoY
|
-$1.037M
-143.85%
YoY
|
-$155.6K
-74.57%
YoY
|
-$853.2K
-26.11%
YoY
|
-$299.3K
-78.55%
YoY
|
$2.364M
-844.01%
YoY
|
-$611.9K
53.67%
YoY
|
-$1.155M
452.9%
YoY
|
-$1.395M
-4288.5%
YoY
|
-$317.7K
411.13%
YoY
|
-$398.2K
154.78%
YoY
|
-$208.8K
131.88%
YoY
|
$33.31K
-710.07%
YoY
|
-$62.16K
-51.06%
YoY
|
| Cash From Financing Activities |
$3.101M
-66.34%
YoY
|
$4.720M
-43802.78%
YoY
|
$4.734M
265.59%
YoY
|
-$35.30K
-102.25%
YoY
|
$9.212M
13272.48%
YoY
|
-$10.80K
-100.22%
YoY
|
$1.295M
-3918.22%
YoY
|
$1.571M
-792.21%
YoY
|
$68.89K
-26.12%
YoY
|
$4.957M
175.68%
YoY
|
-$33.91K
-101.74%
YoY
|
-$227.0K
-129.64%
YoY
|
$93.24K
-90.57%
YoY
|
$1.798M
-121594.59%
YoY
|
$1.949M
407.27%
YoY
|
$765.6K
-13.63%
YoY
|
$988.8K
266.89%
YoY
|
-$1.480K
-100.96%
YoY
|
$384.2K
96.49%
YoY
|
$886.5K
-277.67%
YoY
|
| Net Change In Cash |
-$2.483M
-140.0%
YoY
|
$668.3K
-291.76%
YoY
|
$887.4K
-283.94%
YoY
|
-$1.371M
201.31%
YoY
|
$6.209M
-770.06%
YoY
|
-$348.5K
-114.92%
YoY
|
-$482.4K
-8.96%
YoY
|
-$454.9K
-73.83%
YoY
|
-$926.6K
-146.18%
YoY
|
$2.335M
6346.85%
YoY
|
-$529.9K
-1648.57%
YoY
|
-$1.738M
839.59%
YoY
|
$2.007M
553.3%
YoY
|
$36.22K
-110.14%
YoY
|
$34.22K
-56.26%
YoY
|
-$185.0K
-170.55%
YoY
|
$307.1K
454.5%
YoY
|
-$357.2K
368.85%
YoY
|
$78.23K
-47.01%
YoY
|
$262.2K
-1408.28%
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
|
N/A
|
| Cash From Operating Activities |
-$1.692M
-28.18%
YoY
|
-$2.827M
6209.82%
YoY
|
-$1.613M
2.57%
YoY
|
$192.2K
-119.43%
YoY
|
-$2.356M
180.48%
YoY
|
-$44.80K
-97.47%
YoY
|
-$1.572M
699.21%
YoY
|
-$989.4K
-74.47%
YoY
|
-$839.9K
-133.26%
YoY
|
-$1.769M
191.27%
YoY
|
-$196.7K
-62.11%
YoY
|
-$3.875M
512.23%
YoY
|
$2.525M
-990.75%
YoY
|
-$607.3K
313.5%
YoY
|
-$519.3K
53.07%
YoY
|
-$632.9K
12.58%
YoY
|
-$283.5K
390.13%
YoY
|
-$146.9K
4.53%
YoY
|
-$339.2K
699.51%
YoY
|
-$562.1K
-192.78%
YoY
|
| Capital Expenditures |
$3.903M
502.24%
YoY
|
$1.227M
319.02%
YoY
|
$2.241M
453.42%
YoY
|
$871.1K
-23.38%
YoY
|
$648.1K
316.46%
YoY
|
$292.9K
-66.44%
YoY
|
$404.9K
-2.6%
YoY
|
$1.137M
-18.9%
YoY
|
$155.6K
-74.57%
YoY
|
$872.7K
-24.41%
YoY
|
$415.7K
-72.2%
YoY
|
$1.402M
170.77%
YoY
|
$611.9K
53.67%
YoY
|
$1.155M
557.83%
YoY
|
$1.495M
N/A
|
$517.7K
732.88%
YoY
|
$398.2K
154.78%
YoY
|
$175.5K
94.89%
YoY
|
N/A
|
$62.16K
-856.2%
YoY
|
| Free Cash Flow |
-$5.595M
86.27%
YoY
|
-$4.054M
1100.5%
YoY
|
-$3.854M
94.9%
YoY
|
-$678.9K
-68.07%
YoY
|
-$3.004M
201.74%
YoY
|
-$337.7K
-87.22%
YoY
|
-$1.977M
222.84%
YoY
|
-$2.126M
-59.7%
YoY
|
-$995.5K
-152.03%
YoY
|
-$2.642M
49.93%
YoY
|
-$612.4K
-69.6%
YoY
|
-$5.277M
358.59%
YoY
|
$1.913M
-380.69%
YoY
|
-$1.762M
446.53%
YoY
|
-$2.014M
N/A
|
-$1.151M
84.3%
YoY
|
-$681.7K
218.35%
YoY
|
-$322.4K
39.82%
YoY
|
N/A
|
-$624.3K
-201.66%
YoY
|
Loading...