|
Concept
|
2025 | 2024 | 2023 | 2022 | 2021 |
|---|---|---|---|---|---|
| OPERATING ACTIVITIES |
|
|
|
|
|
| Net Income |
-$28.75M
223.7%
YoY
|
-$8.883M
12.21%
YoY
|
-$7.917M
24.09%
YoY
|
-$6.380M
-15.1%
YoY
|
-$7.514M
N/A
|
| Depreciation, Depletion And Amortization |
$363.1K
12961.15%
YoY
|
$2.780K
-34.12%
YoY
|
$4.220K
420.99%
YoY
|
$810.00
0.0%
YoY
|
$810.00
N/A
|
| Cash From Operating Activities |
-$14.24M
95.52%
YoY
|
-$7.282M
142.18%
YoY
|
-$3.007M
-20.71%
YoY
|
-$3.793M
-13.86%
YoY
|
-$4.403M
N/A
|
| INVESTING ACTIVITIES |
|
|
|
|
|
| Capital Expenditures |
$466.4K
N/A
|
N/A
|
N/A
|
N/A
|
$11.93K
N/A
|
| Acquisitions |
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
| Other Investing Activities |
N/A
|
$0.00
-100.0%
YoY
|
$1.150K
-99.5%
YoY
|
$230.9K
8.7%
YoY
|
$212.4K
N/A
|
| Cash From Investing Activities |
-$466.4K
N/A
|
N/A
N/A
|
$1.150K
-99.5%
YoY
|
$230.9K
15.17%
YoY
|
$200.5K
N/A
|
| 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 |
$9.441M
-26.11%
YoY
|
$12.78M
344.67%
YoY
|
$2.873M
-21.33%
YoY
|
$3.652M
19.74%
YoY
|
$3.050M
N/A
|
| NET CHANGE |
|
|
|
|
|
| Cash From Operating Activities |
-$14.24M
95.52%
YoY
|
-$7.282M
142.18%
YoY
|
-$3.007M
-20.71%
YoY
|
-$3.793M
-13.86%
YoY
|
-$4.403M
N/A
|
| Cash From Investing Activities |
-$466.4K
N/A
|
N/A
N/A
|
$1.150K
-99.5%
YoY
|
$230.9K
15.17%
YoY
|
$200.5K
N/A
|
| Cash From Financing Activities |
$9.441M
-26.11%
YoY
|
$12.78M
344.67%
YoY
|
$2.873M
-21.33%
YoY
|
$3.652M
19.74%
YoY
|
$3.050M
N/A
|
| Net Change In Cash |
-$14.70M
-367.63%
YoY
|
$5.495M
-4246.83%
YoY
|
-$132.5K
-246.1%
YoY
|
$90.69K
-107.87%
YoY
|
-$1.152M
N/A
|
| FREE CASH FLOW |
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
| Cash From Operating Activities |
-$14.24M
95.52%
YoY
|
-$7.282M
142.18%
YoY
|
-$3.007M
-20.71%
YoY
|
-$3.793M
-13.86%
YoY
|
-$4.403M
N/A
|
| Capital Expenditures |
$466.4K
N/A
|
N/A
|
N/A
|
N/A
|
$11.93K
N/A
|
| Free Cash Flow |
-$14.70M
N/A
|
N/A
|
N/A
|
N/A
|
-$4.415M
N/A
|
|
Concept
|
2026 Q1 | 2025 Q4 | 2025 Q3 | 2025 Q2 | 2025 Q1 | 2024 Q4 | 2024 Q3 | 2024 Q2 | 2024 Q1 | 2023 Q4 |
|---|---|---|---|---|---|---|---|---|---|---|
| OPERATING ACTIVITIES |
|
|
|
|
|
|
|
|
|
|
| Net Income |
-$10.40M
168.18%
YoY
|
-$13.46M
171.21%
YoY
|
-$6.880M
139.27%
YoY
|
-$4.537M
191.28%
YoY
|
-$3.877M
165.72%
YoY
|
-$4.963M
231.8%
YoY
|
-$2.875M
45.58%
YoY
|
-$1.557M
-37.83%
YoY
|
-$1.459M
-21.01%
YoY
|
-$1.496M
N/A
|
| Depreciation, Depletion And Amortization |
N/A
|
$124.9K
8821.43%
YoY
|
$124.9K
N/A
|
$112.5K
16204.35%
YoY
|
$695.00
0.0%
YoY
|
$1.400K
-66.82%
YoY
|
$0.00
N/A
|
$690.00
N/A
|
$695.00
595.0%
YoY
|
$4.220K
N/A
|
| Cash From Operating Activities |
-$4.564M
32.59%
YoY
|
-$3.730M
57.09%
YoY
|
-$4.706M
39.04%
YoY
|
-$2.360M
167.85%
YoY
|
-$3.442M
436.35%
YoY
|
-$2.375M
-21.03%
YoY
|
-$3.385M
N/A
|
-$881.2K
N/A
|
-$641.7K
49.87%
YoY
|
-$3.007M
N/A
|
| INVESTING ACTIVITIES |
|
|
|
|
|
|
|
|
|
|
| Capital Expenditures |
N/A
|
$0.00
N/A
|
$0.00
N/A
|
$466.4K
N/A
|
N/A
|
N/A
|
$0.00
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
|
| Other Investing Activities |
N/A
|
N/A
|
N/A
|
N/A
|
-$173.6K
N/A
|
$0.00
-100.0%
YoY
|
$0.00
N/A
|
$0.00
N/A
|
N/A
|
$1.150K
N/A
|
| Cash From Investing Activities |
N/A
|
$0.00
N/A
|
$0.00
N/A
|
-$292.8K
N/A
|
-$173.6K
N/A
|
$0.00
-100.0%
YoY
|
$0.00
N/A
|
$0.00
N/A
|
N/A
N/A
|
$1.150K
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
|
| Common Stock Issuance & Retirement, Net |
N/A
N/A
|
N/A
N/A
|
$1.050M
N/A
|
$400.0K
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
|
| Cash From Financing Activities |
$5.211M
394.9%
YoY
|
$2.124M
-64.9%
YoY
|
$3.781M
-26.56%
YoY
|
$2.484M
183.61%
YoY
|
$1.053M
49.79%
YoY
|
$6.050M
110.56%
YoY
|
$5.148M
N/A
|
$875.9K
N/A
|
$703.0K
15.1%
YoY
|
$2.873M
N/A
|
| NET CHANGE |
|
|
|
|
|
|
|
|
|
|
| Cash From Operating Activities |
-$4.564M
32.59%
YoY
|
-$3.730M
57.09%
YoY
|
-$4.706M
39.04%
YoY
|
-$2.360M
167.85%
YoY
|
-$3.442M
436.35%
YoY
|
-$2.375M
-21.03%
YoY
|
-$3.385M
N/A
|
-$881.2K
N/A
|
-$641.7K
49.87%
YoY
|
-$3.007M
N/A
|
| Cash From Investing Activities |
N/A
|
$0.00
N/A
|
$0.00
N/A
|
-$292.8K
N/A
|
-$173.6K
N/A
|
$0.00
-100.0%
YoY
|
$0.00
N/A
|
$0.00
N/A
|
N/A
N/A
|
$1.150K
N/A
|
| Cash From Financing Activities |
$5.211M
394.9%
YoY
|
$2.124M
-64.9%
YoY
|
$3.781M
-26.56%
YoY
|
$2.484M
183.61%
YoY
|
$1.053M
49.79%
YoY
|
$6.050M
110.56%
YoY
|
$5.148M
N/A
|
$875.9K
N/A
|
$703.0K
15.1%
YoY
|
$2.873M
N/A
|
| Net Change In Cash |
$647.7K
-125.28%
YoY
|
-$1.607M
-143.72%
YoY
|
-$925.4K
-152.48%
YoY
|
-$169.0K
3082.67%
YoY
|
-$2.563M
-4283.77%
YoY
|
$3.675M
-2873.89%
YoY
|
$1.763M
N/A
|
-$5.310K
N/A
|
$61.25K
-66.66%
YoY
|
-$132.5K
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
|
| Cash From Operating Activities |
-$4.564M
32.59%
YoY
|
-$3.730M
57.09%
YoY
|
-$4.706M
39.04%
YoY
|
-$2.360M
167.85%
YoY
|
-$3.442M
436.35%
YoY
|
-$2.375M
-21.03%
YoY
|
-$3.385M
N/A
|
-$881.2K
N/A
|
-$641.7K
49.87%
YoY
|
-$3.007M
N/A
|
| Capital Expenditures |
N/A
|
$0.00
N/A
|
$0.00
N/A
|
$466.4K
N/A
|
N/A
|
N/A
|
$0.00
N/A
|
N/A
|
N/A
|
N/A
|
| Free Cash Flow |
N/A
|
-$3.730M
N/A
|
-$4.706M
39.04%
YoY
|
-$2.827M
N/A
|
N/A
|
N/A
|
-$3.385M
N/A
|
N/A
|
N/A
|
N/A
|
Loading...