|
Concept
|
2025 | 2024 | 2023 | 2022 | 2021 |
|---|---|---|---|---|---|
| OPERATING ACTIVITIES |
|
|
|
|
|
| Net Income |
-$49.59M
-13.8%
YoY
|
-$57.53M
476.13%
YoY
|
-$9.986M
-155.83%
YoY
|
$17.89M
-131.55%
YoY
|
-$56.69M
130.27%
YoY
|
| Depreciation, Depletion And Amortization |
$53.00K
430.0%
YoY
|
$10.00K
66.67%
YoY
|
$6.000K
50.0%
YoY
|
$4.000K
0.0%
YoY
|
$4.000K
-50.0%
YoY
|
| Cash From Operating Activities |
-$35.25M
37.84%
YoY
|
-$25.58M
2200.0%
YoY
|
-$1.112M
-107.77%
YoY
|
$14.31M
-173.9%
YoY
|
-$19.37M
184.98%
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 |
$0.00
-100.0%
YoY
|
$1.210M
N/A
|
$0.00
N/A
|
$0.00
-100.0%
YoY
|
-$100.0K
-118.52%
YoY
|
| Cash From Investing Activities |
$0.00
-100.0%
YoY
|
$1.210M
N/A
|
$0.00
N/A
|
$0.00
-100.0%
YoY
|
-$100.0K
-118.55%
YoY
|
| FINANCING ACTIVITIES |
|
|
|
|
|
| Cash Dividend Paid |
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
| Common Stock Issuance & Retirement, Net |
$5.805M
29.09%
YoY
|
$4.497M
-51.26%
YoY
|
$9.227M
108.38%
YoY
|
$4.428M
-84.46%
YoY
|
$28.49M
N/A
|
| Debt Paid & Issued, Net |
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
| Cash From Financing Activities |
$50.02M
1095.01%
YoY
|
$4.186M
-53.38%
YoY
|
$8.979M
137.16%
YoY
|
$3.786M
-86.29%
YoY
|
$27.61M
30.71%
YoY
|
| NET CHANGE |
|
|
|
|
|
| Cash From Operating Activities |
-$35.25M
37.84%
YoY
|
-$25.58M
2200.0%
YoY
|
-$1.112M
-107.77%
YoY
|
$14.31M
-173.9%
YoY
|
-$19.37M
184.98%
YoY
|
| Cash From Investing Activities |
$0.00
-100.0%
YoY
|
$1.210M
N/A
|
$0.00
N/A
|
$0.00
-100.0%
YoY
|
-$100.0K
-118.55%
YoY
|
| Cash From Financing Activities |
$50.02M
1095.01%
YoY
|
$4.186M
-53.38%
YoY
|
$8.979M
137.16%
YoY
|
$3.786M
-86.29%
YoY
|
$27.61M
30.71%
YoY
|
| Net Change In Cash |
$14.77M
-173.19%
YoY
|
-$20.18M
-356.51%
YoY
|
$7.867M
-56.54%
YoY
|
$18.10M
122.5%
YoY
|
$8.135M
-45.26%
YoY
|
| FREE CASH FLOW |
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
| Cash From Operating Activities |
-$35.25M
37.84%
YoY
|
-$25.58M
2200.0%
YoY
|
-$1.112M
-107.77%
YoY
|
$14.31M
-173.9%
YoY
|
-$19.37M
184.98%
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 |
-$65.54M
699.79%
YoY
|
-$16.52M
-52.97%
YoY
|
-$17.45M
131.92%
YoY
|
-$7.420M
-4.44%
YoY
|
-$8.194M
15.31%
YoY
|
-$35.14M
632.74%
YoY
|
-$7.526M
-235.34%
YoY
|
-$7.765M
56.52%
YoY
|
-$7.106M
22.71%
YoY
|
-$4.795M
-114.13%
YoY
|
$5.561M
-222.73%
YoY
|
-$4.961M
0.69%
YoY
|
-$5.791M
-12.19%
YoY
|
$33.94M
-637.64%
YoY
|
-$4.531M
7.12%
YoY
|
-$4.927M
-30.96%
YoY
|
-$6.595M
-83.1%
YoY
|
-$6.313M
-68.62%
YoY
|
-$4.230M
238.94%
YoY
|
| Depreciation, Depletion And Amortization |
$13.00K
0.0%
YoY
|
$13.00K
30.0%
YoY
|
$13.00K
N/A
|
$14.00K
N/A
|
$13.00K
N/A
|
$10.00K
66.67%
YoY
|
$0.00
-100.0%
YoY
|
$0.00
-100.0%
YoY
|
$0.00
-100.0%
YoY
|
$6.000K
500.0%
YoY
|
$1.000K
0.0%
YoY
|
$1.000K
0.0%
YoY
|
$1.000K
0.0%
YoY
|
$1.000K
0.0%
YoY
|
$1.000K
0.0%
YoY
|
$1.000K
0.0%
YoY
|
$1.000K
0.0%
YoY
|
$1.000K
-105.0%
YoY
|
$1.000K
0.0%
YoY
|
| Cash From Operating Activities |
-$12.73M
41.51%
YoY
|
-$9.833M
32.2%
YoY
|
-$6.157M
20.02%
YoY
|
-$10.27M
40.83%
YoY
|
-$8.994M
57.35%
YoY
|
-$7.438M
-263.54%
YoY
|
-$5.130M
71.0%
YoY
|
-$7.292M
-837.31%
YoY
|
-$5.716M
56.77%
YoY
|
$4.548M
-84.2%
YoY
|
-$3.000M
-33.3%
YoY
|
$989.0K
-125.96%
YoY
|
-$3.646M
-40.91%
YoY
|
$28.79M
-609.94%
YoY
|
-$4.498M
25.5%
YoY
|
-$3.809M
-12.03%
YoY
|
-$6.170M
6.16%
YoY
|
-$5.646M
112.26%
YoY
|
-$3.584M
217.17%
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 |
$0.00
N/A
|
$0.00
-100.0%
YoY
|
$0.00
N/A
|
$0.00
N/A
|
$0.00
N/A
|
$1.210M
N/A
|
$0.00
N/A
|
$0.00
N/A
|
$0.00
N/A
|
$0.00
N/A
|
$0.00
N/A
|
$0.00
N/A
|
$0.00
N/A
|
$0.00
-100.0%
YoY
|
$0.00
N/A
|
$0.00
N/A
|
$0.00
N/A
|
-$100.0K
-95.93%
YoY
|
$0.00
N/A
|
| Cash From Investing Activities |
$0.00
N/A
|
$0.00
-100.0%
YoY
|
$0.00
N/A
|
$0.00
N/A
|
$0.00
N/A
|
$1.210M
N/A
|
$0.00
N/A
|
$0.00
N/A
|
$0.00
N/A
|
$0.00
N/A
|
$0.00
N/A
|
$0.00
N/A
|
$0.00
N/A
|
$0.00
-100.0%
YoY
|
$0.00
N/A
|
$0.00
N/A
|
$0.00
N/A
|
-$100.0K
-95.93%
YoY
|
$0.00
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
|
| Common Stock Issuance & Retirement, Net |
$2.250M
450.12%
YoY
|
N/A
N/A
|
N/A
N/A
|
N/A
N/A
|
$409.0K
-83.5%
YoY
|
N/A
N/A
|
N/A
N/A
|
N/A
N/A
|
$2.479M
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 |
$27.60M
34.84%
YoY
|
$24.11M
-29146.99%
YoY
|
$4.543M
1186.97%
YoY
|
$906.0K
-41.17%
YoY
|
$20.47M
761.32%
YoY
|
-$83.00K
-102.31%
YoY
|
$353.0K
-93.44%
YoY
|
$1.540M
N/A
|
$2.376M
N/A
|
$3.599M
-30091.67%
YoY
|
$5.380M
305.12%
YoY
|
$0.00
-100.0%
YoY
|
$0.00
-100.0%
YoY
|
-$12.00K
-100.15%
YoY
|
$1.328M
-17.0%
YoY
|
$1.588M
-91.16%
YoY
|
$882.0K
8720.0%
YoY
|
$8.030M
-61.98%
YoY
|
$1.600M
N/A
|
| NET CHANGE |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Cash From Operating Activities |
-$12.73M
41.51%
YoY
|
-$9.833M
32.2%
YoY
|
-$6.157M
20.02%
YoY
|
-$10.27M
40.83%
YoY
|
-$8.994M
57.35%
YoY
|
-$7.438M
-263.54%
YoY
|
-$5.130M
71.0%
YoY
|
-$7.292M
-837.31%
YoY
|
-$5.716M
56.77%
YoY
|
$4.548M
-84.2%
YoY
|
-$3.000M
-33.3%
YoY
|
$989.0K
-125.96%
YoY
|
-$3.646M
-40.91%
YoY
|
$28.79M
-609.94%
YoY
|
-$4.498M
25.5%
YoY
|
-$3.809M
-12.03%
YoY
|
-$6.170M
6.16%
YoY
|
-$5.646M
112.26%
YoY
|
-$3.584M
217.17%
YoY
|
| Cash From Investing Activities |
$0.00
N/A
|
$0.00
-100.0%
YoY
|
$0.00
N/A
|
$0.00
N/A
|
$0.00
N/A
|
$1.210M
N/A
|
$0.00
N/A
|
$0.00
N/A
|
$0.00
N/A
|
$0.00
N/A
|
$0.00
N/A
|
$0.00
N/A
|
$0.00
N/A
|
$0.00
-100.0%
YoY
|
$0.00
N/A
|
$0.00
N/A
|
$0.00
N/A
|
-$100.0K
-95.93%
YoY
|
$0.00
N/A
|
| Cash From Financing Activities |
$27.60M
34.84%
YoY
|
$24.11M
-29146.99%
YoY
|
$4.543M
1186.97%
YoY
|
$906.0K
-41.17%
YoY
|
$20.47M
761.32%
YoY
|
-$83.00K
-102.31%
YoY
|
$353.0K
-93.44%
YoY
|
$1.540M
N/A
|
$2.376M
N/A
|
$3.599M
-30091.67%
YoY
|
$5.380M
305.12%
YoY
|
$0.00
-100.0%
YoY
|
$0.00
-100.0%
YoY
|
-$12.00K
-100.15%
YoY
|
$1.328M
-17.0%
YoY
|
$1.588M
-91.16%
YoY
|
$882.0K
8720.0%
YoY
|
$8.030M
-61.98%
YoY
|
$1.600M
N/A
|
| Net Change In Cash |
$14.87M
29.61%
YoY
|
$14.28M
-326.21%
YoY
|
-$1.614M
-66.21%
YoY
|
-$9.363M
62.78%
YoY
|
$11.47M
-443.44%
YoY
|
-$6.311M
-177.46%
YoY
|
-$4.777M
-300.71%
YoY
|
-$5.752M
-681.6%
YoY
|
-$3.340M
-8.39%
YoY
|
$8.147M
-71.69%
YoY
|
$2.380M
-175.08%
YoY
|
$989.0K
-144.53%
YoY
|
-$3.646M
-31.05%
YoY
|
$28.78M
1160.03%
YoY
|
-$3.170M
59.78%
YoY
|
-$2.221M
-116.29%
YoY
|
-$5.288M
-8.86%
YoY
|
$2.284M
-85.73%
YoY
|
-$1.984M
75.58%
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 |
-$12.73M
41.51%
YoY
|
-$9.833M
32.2%
YoY
|
-$6.157M
20.02%
YoY
|
-$10.27M
40.83%
YoY
|
-$8.994M
57.35%
YoY
|
-$7.438M
-263.54%
YoY
|
-$5.130M
71.0%
YoY
|
-$7.292M
-837.31%
YoY
|
-$5.716M
56.77%
YoY
|
$4.548M
-84.2%
YoY
|
-$3.000M
-33.3%
YoY
|
$989.0K
-125.96%
YoY
|
-$3.646M
-40.91%
YoY
|
$28.79M
-609.94%
YoY
|
-$4.498M
25.5%
YoY
|
-$3.809M
-12.03%
YoY
|
-$6.170M
6.16%
YoY
|
-$5.646M
112.26%
YoY
|
-$3.584M
217.17%
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...