|
Concept
|
2025 | 2024 | 2023 | 2022 | 2021 |
|---|---|---|---|---|---|
| OPERATING ACTIVITIES |
|
|
|
|
|
| Net Income |
-$18.82M
7.75%
YoY
|
-$17.47M
25.87%
YoY
|
-$13.88M
-25.51%
YoY
|
-$18.63M
152.55%
YoY
|
-$7.378M
38.66%
YoY
|
| Depreciation, Depletion And Amortization |
$1.063M
149.53%
YoY
|
$426.0K
179.53%
YoY
|
$152.4K
29.71%
YoY
|
$117.5K
5.83%
YoY
|
$111.0K
213.35%
YoY
|
| Cash From Operating Activities |
-$15.72M
12.67%
YoY
|
-$13.95M
26.7%
YoY
|
-$11.01M
7.33%
YoY
|
-$10.26M
73.64%
YoY
|
-$5.909M
44.3%
YoY
|
| INVESTING ACTIVITIES |
|
|
|
|
|
| Capital Expenditures |
$2.493M
46.65%
YoY
|
$1.700M
3.8%
YoY
|
$1.638M
-3090.78%
YoY
|
-$54.76K
-50.07%
YoY
|
-$109.7K
-57.95%
YoY
|
| Acquisitions |
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
| Other Investing Activities |
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
| Cash From Investing Activities |
-$2.493M
46.65%
YoY
|
-$1.700M
3.8%
YoY
|
-$1.638M
2890.78%
YoY
|
-$54.76K
-50.07%
YoY
|
-$109.7K
-57.95%
YoY
|
| FINANCING ACTIVITIES |
|
|
|
|
|
| Cash Dividend Paid |
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
| Common Stock Issuance & Retirement, Net |
$2.114M
660.43%
YoY
|
$278.0K
N/A
|
$0.00
-100.0%
YoY
|
$13.79M
671.89%
YoY
|
$1.786M
93.28%
YoY
|
| Debt Paid & Issued, Net |
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
| Cash From Financing Activities |
$22.08M
4.7%
YoY
|
$21.09M
186.0%
YoY
|
$7.372M
-58.86%
YoY
|
$17.92M
310.62%
YoY
|
$4.365M
372.37%
YoY
|
| NET CHANGE |
|
|
|
|
|
| Cash From Operating Activities |
-$15.72M
12.67%
YoY
|
-$13.95M
26.7%
YoY
|
-$11.01M
7.33%
YoY
|
-$10.26M
73.64%
YoY
|
-$5.909M
44.3%
YoY
|
| Cash From Investing Activities |
-$2.493M
46.65%
YoY
|
-$1.700M
3.8%
YoY
|
-$1.638M
2890.78%
YoY
|
-$54.76K
-50.07%
YoY
|
-$109.7K
-57.95%
YoY
|
| Cash From Financing Activities |
$22.08M
4.7%
YoY
|
$21.09M
186.0%
YoY
|
$7.372M
-58.86%
YoY
|
$17.92M
310.62%
YoY
|
$4.365M
372.37%
YoY
|
| Net Change In Cash |
$3.863M
-28.9%
YoY
|
$5.433M
-202.96%
YoY
|
-$5.277M
-169.36%
YoY
|
$7.608M
-560.06%
YoY
|
-$1.654M
-51.81%
YoY
|
| FREE CASH FLOW |
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
| Cash From Operating Activities |
-$15.72M
12.67%
YoY
|
-$13.95M
26.7%
YoY
|
-$11.01M
7.33%
YoY
|
-$10.26M
73.64%
YoY
|
-$5.909M
44.3%
YoY
|
| Capital Expenditures |
$2.493M
46.65%
YoY
|
$1.700M
3.8%
YoY
|
$1.638M
-3090.78%
YoY
|
-$54.76K
-50.07%
YoY
|
-$109.7K
-57.95%
YoY
|
| Free Cash Flow |
-$18.21M
16.36%
YoY
|
-$15.65M
23.74%
YoY
|
-$12.65M
23.96%
YoY
|
-$10.20M
75.97%
YoY
|
-$5.799M
51.25%
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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| OPERATING ACTIVITIES |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Net Income |
-$7.360M
53.21%
YoY
|
-$7.790M
57.18%
YoY
|
-$6.702M
62.0%
YoY
|
-$4.927M
15.09%
YoY
|
-$4.804M
-8.83%
YoY
|
-$4.956M
18.48%
YoY
|
-$4.137M
10.7%
YoY
|
-$4.281M
19.87%
YoY
|
-$5.269M
56.89%
YoY
|
-$4.183M
21.23%
YoY
|
-$3.737M
6.81%
YoY
|
-$3.571M
-21.93%
YoY
|
-$3.358M
-30.63%
YoY
|
-$3.450M
-21.26%
YoY
|
-$3.499M
-27.64%
YoY
|
-$4.575M
158.08%
YoY
|
-$4.841M
158.89%
YoY
|
-$4.382M
135.49%
YoY
|
-$4.835M
157.99%
YoY
|
| Depreciation, Depletion And Amortization |
$430.0K
53.02%
YoY
|
$391.0K
50.38%
YoY
|
$410.0K
109.18%
YoY
|
$326.0K
127.97%
YoY
|
$281.0K
111.28%
YoY
|
$260.0K
188.89%
YoY
|
$196.0K
237.93%
YoY
|
$143.0K
139.21%
YoY
|
$133.0K
309.99%
YoY
|
$90.00K
181.43%
YoY
|
$58.00K
105.67%
YoY
|
$59.78K
60.61%
YoY
|
$32.44K
21.63%
YoY
|
$31.98K
10.47%
YoY
|
$28.20K
14.4%
YoY
|
$37.22K
19.99%
YoY
|
$26.67K
-3.68%
YoY
|
$28.95K
5.97%
YoY
|
$24.65K
-1.36%
YoY
|
| Cash From Operating Activities |
-$7.155M
74.68%
YoY
|
-$5.411M
43.68%
YoY
|
-$5.372M
51.41%
YoY
|
-$4.310M
23.04%
YoY
|
-$4.096M
3.2%
YoY
|
-$3.766M
15.17%
YoY
|
-$3.548M
10.63%
YoY
|
-$3.503M
23.91%
YoY
|
-$3.969M
49.33%
YoY
|
-$3.270M
14.69%
YoY
|
-$3.207M
19.86%
YoY
|
-$2.827M
-9.7%
YoY
|
-$2.658M
13.39%
YoY
|
-$2.851M
10.51%
YoY
|
-$2.676M
21.36%
YoY
|
-$3.131M
133.87%
YoY
|
-$2.344M
52.18%
YoY
|
-$2.580M
69.51%
YoY
|
-$2.205M
46.24%
YoY
|
| INVESTING ACTIVITIES |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Capital Expenditures |
$1.222M
125.46%
YoY
|
$771.0K
378.88%
YoY
|
$934.0K
10.93%
YoY
|
$948.0K
96.27%
YoY
|
$542.0K
9.05%
YoY
|
$161.0K
-54.0%
YoY
|
$842.0K
125.74%
YoY
|
$483.0K
-54.63%
YoY
|
$497.0K
1.06%
YoY
|
$350.0K
-6766.67%
YoY
|
$373.0K
390.68%
YoY
|
$1.065M
-3429.21%
YoY
|
$491.8K
N/A
|
-$5.250K
94.44%
YoY
|
$76.02K
278.65%
YoY
|
-$31.98K
-9790.91%
YoY
|
$0.00
-100.0%
YoY
|
-$2.700K
-96.64%
YoY
|
$20.08K
-255.27%
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
|
| Other Investing Activities |
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 Investing Activities |
-$1.222M
125.46%
YoY
|
-$771.0K
378.88%
YoY
|
-$934.0K
10.93%
YoY
|
-$948.0K
96.27%
YoY
|
-$542.0K
9.05%
YoY
|
-$161.0K
-54.0%
YoY
|
-$842.0K
125.74%
YoY
|
-$483.0K
-54.63%
YoY
|
-$497.0K
1.06%
YoY
|
-$350.0K
6566.67%
YoY
|
-$373.0K
390.68%
YoY
|
-$1.065M
3229.21%
YoY
|
-$491.8K
N/A
|
-$5.250K
94.44%
YoY
|
-$76.02K
278.65%
YoY
|
-$31.98K
-9790.91%
YoY
|
$0.00
-100.0%
YoY
|
-$2.700K
-96.64%
YoY
|
-$20.08K
55.27%
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
|
$0.00
-100.0%
YoY
|
N/A
N/A
|
N/A
N/A
|
N/A
N/A
|
$9.733M
32.03%
YoY
|
N/A
N/A
|
N/A
N/A
|
N/A
N/A
|
$7.372M
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 |
$5.998M
-22.42%
YoY
|
$3.976M
43.64%
YoY
|
$733.0K
249.05%
YoY
|
$11.37M
1.75%
YoY
|
$7.731M
4101.63%
YoY
|
$2.768M
N/A
|
$210.0K
-97.84%
YoY
|
$11.17M
N/A
|
$184.0K
N/A
|
$0.00
N/A
|
$9.733M
32.02%
YoY
|
$0.00
-100.0%
YoY
|
$0.00
-100.0%
YoY
|
$0.00
N/A
|
$7.372M
78.2%
YoY
|
$12.04M
443.42%
YoY
|
$1.750M
164.12%
YoY
|
$0.00
-100.0%
YoY
|
$4.137M
168.72%
YoY
|
| NET CHANGE |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Cash From Operating Activities |
-$7.155M
74.68%
YoY
|
-$5.411M
43.68%
YoY
|
-$5.372M
51.41%
YoY
|
-$4.310M
23.04%
YoY
|
-$4.096M
3.2%
YoY
|
-$3.766M
15.17%
YoY
|
-$3.548M
10.63%
YoY
|
-$3.503M
23.91%
YoY
|
-$3.969M
49.33%
YoY
|
-$3.270M
14.69%
YoY
|
-$3.207M
19.86%
YoY
|
-$2.827M
-9.7%
YoY
|
-$2.658M
13.39%
YoY
|
-$2.851M
10.51%
YoY
|
-$2.676M
21.36%
YoY
|
-$3.131M
133.87%
YoY
|
-$2.344M
52.18%
YoY
|
-$2.580M
69.51%
YoY
|
-$2.205M
46.24%
YoY
|
| Cash From Investing Activities |
-$1.222M
125.46%
YoY
|
-$771.0K
378.88%
YoY
|
-$934.0K
10.93%
YoY
|
-$948.0K
96.27%
YoY
|
-$542.0K
9.05%
YoY
|
-$161.0K
-54.0%
YoY
|
-$842.0K
125.74%
YoY
|
-$483.0K
-54.63%
YoY
|
-$497.0K
1.06%
YoY
|
-$350.0K
6566.67%
YoY
|
-$373.0K
390.68%
YoY
|
-$1.065M
3229.21%
YoY
|
-$491.8K
N/A
|
-$5.250K
94.44%
YoY
|
-$76.02K
278.65%
YoY
|
-$31.98K
-9790.91%
YoY
|
$0.00
-100.0%
YoY
|
-$2.700K
-96.64%
YoY
|
-$20.08K
55.27%
YoY
|
| Cash From Financing Activities |
$5.998M
-22.42%
YoY
|
$3.976M
43.64%
YoY
|
$733.0K
249.05%
YoY
|
$11.37M
1.75%
YoY
|
$7.731M
4101.63%
YoY
|
$2.768M
N/A
|
$210.0K
-97.84%
YoY
|
$11.17M
N/A
|
$184.0K
N/A
|
$0.00
N/A
|
$9.733M
32.02%
YoY
|
$0.00
-100.0%
YoY
|
$0.00
-100.0%
YoY
|
$0.00
N/A
|
$7.372M
78.2%
YoY
|
$12.04M
443.42%
YoY
|
$1.750M
164.12%
YoY
|
$0.00
-100.0%
YoY
|
$4.137M
168.72%
YoY
|
| Net Change In Cash |
-$2.379M
-176.92%
YoY
|
-$2.206M
90.34%
YoY
|
-$5.573M
33.33%
YoY
|
$6.109M
-14.98%
YoY
|
$3.093M
-172.23%
YoY
|
-$1.159M
-67.98%
YoY
|
-$4.180M
-167.93%
YoY
|
$7.185M
-284.63%
YoY
|
-$4.282M
35.95%
YoY
|
-$3.620M
26.73%
YoY
|
$6.153M
33.16%
YoY
|
-$3.892M
-143.86%
YoY
|
-$3.150M
430.19%
YoY
|
-$2.856M
10.6%
YoY
|
$4.621M
141.61%
YoY
|
$8.872M
912.44%
YoY
|
-$594.1K
-33.58%
YoY
|
-$2.583M
56.09%
YoY
|
$1.913M
9907.86%
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 |
-$7.155M
74.68%
YoY
|
-$5.411M
43.68%
YoY
|
-$5.372M
51.41%
YoY
|
-$4.310M
23.04%
YoY
|
-$4.096M
3.2%
YoY
|
-$3.766M
15.17%
YoY
|
-$3.548M
10.63%
YoY
|
-$3.503M
23.91%
YoY
|
-$3.969M
49.33%
YoY
|
-$3.270M
14.69%
YoY
|
-$3.207M
19.86%
YoY
|
-$2.827M
-9.7%
YoY
|
-$2.658M
13.39%
YoY
|
-$2.851M
10.51%
YoY
|
-$2.676M
21.36%
YoY
|
-$3.131M
133.87%
YoY
|
-$2.344M
52.18%
YoY
|
-$2.580M
69.51%
YoY
|
-$2.205M
46.24%
YoY
|
| Capital Expenditures |
$1.222M
125.46%
YoY
|
$771.0K
378.88%
YoY
|
$934.0K
10.93%
YoY
|
$948.0K
96.27%
YoY
|
$542.0K
9.05%
YoY
|
$161.0K
-54.0%
YoY
|
$842.0K
125.74%
YoY
|
$483.0K
-54.63%
YoY
|
$497.0K
1.06%
YoY
|
$350.0K
-6766.67%
YoY
|
$373.0K
390.68%
YoY
|
$1.065M
-3429.21%
YoY
|
$491.8K
N/A
|
-$5.250K
94.44%
YoY
|
$76.02K
278.65%
YoY
|
-$31.98K
-9790.91%
YoY
|
$0.00
-100.0%
YoY
|
-$2.700K
-96.64%
YoY
|
$20.08K
-255.27%
YoY
|
| Free Cash Flow |
-$8.377M
80.62%
YoY
|
-$6.182M
57.42%
YoY
|
-$6.306M
43.64%
YoY
|
-$5.258M
31.91%
YoY
|
-$4.638M
3.85%
YoY
|
-$3.927M
8.48%
YoY
|
-$4.390M
22.63%
YoY
|
-$3.986M
2.43%
YoY
|
-$4.466M
41.79%
YoY
|
-$3.620M
27.2%
YoY
|
-$3.580M
30.1%
YoY
|
-$3.892M
25.59%
YoY
|
-$3.150M
34.37%
YoY
|
-$2.846M
10.42%
YoY
|
-$2.752M
23.69%
YoY
|
-$3.099M
131.43%
YoY
|
-$2.344M
53.85%
YoY
|
-$2.577M
78.77%
YoY
|
-$2.225M
48.85%
YoY
|
Loading...