|
Concept
|
2025 | 2024 | 2023 | 2022 | 2021 |
|---|---|---|---|---|---|
| OPERATING ACTIVITIES |
|
|
|
|
|
| Net Income |
$6.059M
0.3%
YoY
|
$6.041M
13.32%
YoY
|
$5.331M
-20.19%
YoY
|
$6.680M
-16.81%
YoY
|
$8.030M
44.04%
YoY
|
| Depreciation, Depletion And Amortization |
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
| Cash From Operating Activities |
-$396.0K
0.0%
YoY
|
-$396.0K
40.93%
YoY
|
-$281.0K
-31.46%
YoY
|
-$410.0K
6.77%
YoY
|
-$384.0K
9.71%
YoY
|
| INVESTING ACTIVITIES |
|
|
|
|
|
| Capital Expenditures |
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
| Acquisitions |
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
| Other Investing Activities |
$10.97M
49.29%
YoY
|
$7.351M
4.3%
YoY
|
$7.048M
-5.61%
YoY
|
$7.467M
66.93%
YoY
|
$4.473M
-34.84%
YoY
|
| Cash From Investing Activities |
$10.97M
49.29%
YoY
|
$7.351M
4.3%
YoY
|
$7.048M
-5.61%
YoY
|
$7.467M
66.93%
YoY
|
$4.473M
-34.84%
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 |
-$10.69M
38.0%
YoY
|
-$7.745M
13.63%
YoY
|
-$6.816M
4.76%
YoY
|
-$6.506M
7.7%
YoY
|
-$6.041M
-2.5%
YoY
|
| NET CHANGE |
|
|
|
|
|
| Cash From Operating Activities |
-$396.0K
0.0%
YoY
|
-$396.0K
40.93%
YoY
|
-$281.0K
-31.46%
YoY
|
-$410.0K
6.77%
YoY
|
-$384.0K
9.71%
YoY
|
| Cash From Investing Activities |
$10.97M
49.29%
YoY
|
$7.351M
4.3%
YoY
|
$7.048M
-5.61%
YoY
|
$7.467M
66.93%
YoY
|
$4.473M
-34.84%
YoY
|
| Cash From Financing Activities |
-$10.69M
38.0%
YoY
|
-$7.745M
13.63%
YoY
|
-$6.816M
4.76%
YoY
|
-$6.506M
7.7%
YoY
|
-$6.041M
-2.5%
YoY
|
| Net Change In Cash |
-$110.0K
-86.08%
YoY
|
-$790.0K
1512.24%
YoY
|
-$49.00K
-108.89%
YoY
|
$551.0K
-128.23%
YoY
|
-$1.952M
-711.91%
YoY
|
| FREE CASH FLOW |
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
| Cash From Operating Activities |
-$396.0K
0.0%
YoY
|
-$396.0K
40.93%
YoY
|
-$281.0K
-31.46%
YoY
|
-$410.0K
6.77%
YoY
|
-$384.0K
9.71%
YoY
|
| Capital Expenditures |
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
| Free Cash Flow |
N/A
|
N/A
|
N/A
|
N/A
|
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 |
$1.422M
-10.85%
YoY
|
$1.567M
3.91%
YoY
|
$1.406M
-9.93%
YoY
|
$1.491M
-0.33%
YoY
|
$1.595M
8.06%
YoY
|
$1.508M
16.18%
YoY
|
$1.561M
41.01%
YoY
|
$1.496M
2.96%
YoY
|
$1.476M
0.2%
YoY
|
$1.298M
-26.5%
YoY
|
$1.107M
-15.75%
YoY
|
$1.453M
46.18%
YoY
|
$1.473M
-43.48%
YoY
|
$1.766M
-20.2%
YoY
|
$1.314M
-22.06%
YoY
|
$994.0K
-57.81%
YoY
|
$2.606M
46.9%
YoY
|
$2.213M
67.02%
YoY
|
$1.686M
17.0%
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
|
| Cash From Operating Activities |
-$42.00K
-72.0%
YoY
|
-$84.00K
-80.0%
YoY
|
-$77.00K
-120.32%
YoY
|
-$85.00K
93.18%
YoY
|
-$150.0K
-51.77%
YoY
|
-$420.0K
976.92%
YoY
|
$379.0K
-1453.57%
YoY
|
-$44.00K
-54.17%
YoY
|
-$311.0K
163.56%
YoY
|
-$39.00K
8.33%
YoY
|
-$28.00K
-39.13%
YoY
|
-$96.00K
-40.0%
YoY
|
-$118.0K
-29.76%
YoY
|
-$36.00K
-50.68%
YoY
|
-$46.00K
-57.8%
YoY
|
-$160.0K
56.86%
YoY
|
-$168.0K
68.0%
YoY
|
-$73.00K
28.07%
YoY
|
-$109.0K
39.74%
YoY
|
| INVESTING ACTIVITIES |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Capital Expenditures |
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
|
| 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 |
N/A
|
$2.800M
70.52%
YoY
|
$1.944M
2.97%
YoY
|
$3.011M
57.23%
YoY
|
$3.219M
68.89%
YoY
|
$1.642M
11.78%
YoY
|
$1.888M
3.34%
YoY
|
$1.915M
1.81%
YoY
|
$1.906M
1.87%
YoY
|
$1.469M
-1.08%
YoY
|
$1.827M
-1.88%
YoY
|
$1.881M
-363.45%
YoY
|
$1.871M
-61.29%
YoY
|
$1.485M
194.64%
YoY
|
$1.862M
94.57%
YoY
|
-$714.0K
-148.54%
YoY
|
$4.834M
213.69%
YoY
|
$504.0K
-74.05%
YoY
|
$957.0K
-35.16%
YoY
|
| Cash From Investing Activities |
$3.048M
-5.31%
YoY
|
$2.800M
70.52%
YoY
|
$1.944M
2.97%
YoY
|
$3.011M
57.23%
YoY
|
$3.219M
68.89%
YoY
|
$1.642M
11.78%
YoY
|
$1.888M
3.34%
YoY
|
$1.915M
1.81%
YoY
|
$1.906M
1.87%
YoY
|
$1.469M
-1.08%
YoY
|
$1.827M
-1.88%
YoY
|
$1.881M
-363.45%
YoY
|
$1.871M
-61.29%
YoY
|
$1.485M
194.64%
YoY
|
$1.862M
94.57%
YoY
|
-$714.0K
-148.54%
YoY
|
$4.834M
213.69%
YoY
|
$504.0K
-74.05%
YoY
|
$957.0K
-35.16%
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
|
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 |
-$3.563M
0.0%
YoY
|
-$3.562M
71.91%
YoY
|
$0.00
-100.0%
YoY
|
-$3.563M
43.73%
YoY
|
-$3.563M
27.8%
YoY
|
-$2.072M
-4.47%
YoY
|
-$406.0K
N/A
|
-$2.479M
14.29%
YoY
|
-$2.788M
12.51%
YoY
|
-$2.169M
0.09%
YoY
|
$0.00
N/A
|
-$2.169M
-0.05%
YoY
|
-$2.478M
14.25%
YoY
|
-$2.167M
7.6%
YoY
|
$0.00
-100.0%
YoY
|
-$2.170M
7.75%
YoY
|
-$2.169M
7.7%
YoY
|
-$2.014M
0.0%
YoY
|
$1.000K
N/A
|
| NET CHANGE |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Cash From Operating Activities |
-$42.00K
-72.0%
YoY
|
-$84.00K
-80.0%
YoY
|
-$77.00K
-120.32%
YoY
|
-$85.00K
93.18%
YoY
|
-$150.0K
-51.77%
YoY
|
-$420.0K
976.92%
YoY
|
$379.0K
-1453.57%
YoY
|
-$44.00K
-54.17%
YoY
|
-$311.0K
163.56%
YoY
|
-$39.00K
8.33%
YoY
|
-$28.00K
-39.13%
YoY
|
-$96.00K
-40.0%
YoY
|
-$118.0K
-29.76%
YoY
|
-$36.00K
-50.68%
YoY
|
-$46.00K
-57.8%
YoY
|
-$160.0K
56.86%
YoY
|
-$168.0K
68.0%
YoY
|
-$73.00K
28.07%
YoY
|
-$109.0K
39.74%
YoY
|
| Cash From Investing Activities |
$3.048M
-5.31%
YoY
|
$2.800M
70.52%
YoY
|
$1.944M
2.97%
YoY
|
$3.011M
57.23%
YoY
|
$3.219M
68.89%
YoY
|
$1.642M
11.78%
YoY
|
$1.888M
3.34%
YoY
|
$1.915M
1.81%
YoY
|
$1.906M
1.87%
YoY
|
$1.469M
-1.08%
YoY
|
$1.827M
-1.88%
YoY
|
$1.881M
-363.45%
YoY
|
$1.871M
-61.29%
YoY
|
$1.485M
194.64%
YoY
|
$1.862M
94.57%
YoY
|
-$714.0K
-148.54%
YoY
|
$4.834M
213.69%
YoY
|
$504.0K
-74.05%
YoY
|
$957.0K
-35.16%
YoY
|
| Cash From Financing Activities |
-$3.563M
0.0%
YoY
|
-$3.562M
71.91%
YoY
|
$0.00
-100.0%
YoY
|
-$3.563M
43.73%
YoY
|
-$3.563M
27.8%
YoY
|
-$2.072M
-4.47%
YoY
|
-$406.0K
N/A
|
-$2.479M
14.29%
YoY
|
-$2.788M
12.51%
YoY
|
-$2.169M
0.09%
YoY
|
$0.00
N/A
|
-$2.169M
-0.05%
YoY
|
-$2.478M
14.25%
YoY
|
-$2.167M
7.6%
YoY
|
$0.00
-100.0%
YoY
|
-$2.170M
7.75%
YoY
|
-$2.169M
7.7%
YoY
|
-$2.014M
0.0%
YoY
|
$1.000K
N/A
|
| Net Change In Cash |
-$557.0K
12.75%
YoY
|
-$846.0K
-0.47%
YoY
|
$1.867M
0.32%
YoY
|
-$637.0K
4.77%
YoY
|
-$494.0K
-58.59%
YoY
|
-$850.0K
15.02%
YoY
|
$1.861M
3.45%
YoY
|
-$608.0K
58.33%
YoY
|
-$1.193M
64.55%
YoY
|
-$739.0K
2.92%
YoY
|
$1.799M
-0.94%
YoY
|
-$384.0K
-87.39%
YoY
|
-$725.0K
-129.03%
YoY
|
-$718.0K
-54.64%
YoY
|
$1.816M
113.9%
YoY
|
-$3.044M
371.94%
YoY
|
$2.497M
-535.78%
YoY
|
-$1.583M
1127.13%
YoY
|
$849.0K
-39.27%
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 |
-$42.00K
-72.0%
YoY
|
-$84.00K
-80.0%
YoY
|
-$77.00K
-120.32%
YoY
|
-$85.00K
93.18%
YoY
|
-$150.0K
-51.77%
YoY
|
-$420.0K
976.92%
YoY
|
$379.0K
-1453.57%
YoY
|
-$44.00K
-54.17%
YoY
|
-$311.0K
163.56%
YoY
|
-$39.00K
8.33%
YoY
|
-$28.00K
-39.13%
YoY
|
-$96.00K
-40.0%
YoY
|
-$118.0K
-29.76%
YoY
|
-$36.00K
-50.68%
YoY
|
-$46.00K
-57.8%
YoY
|
-$160.0K
56.86%
YoY
|
-$168.0K
68.0%
YoY
|
-$73.00K
28.07%
YoY
|
-$109.0K
39.74%
YoY
|
| Capital Expenditures |
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
|
| 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
|
Loading...