|
Concept
|
2025 | 2024 | 2023 | 2022 | 2021 |
|---|---|---|---|---|---|
| OPERATING ACTIVITIES |
|
|
|
|
|
| Net Income |
-$9.050M
12.34%
YoY
|
-$8.056M
24.9%
YoY
|
-$6.451M
-17.69%
YoY
|
-$7.837M
32.75%
YoY
|
-$5.904M
-8.19%
YoY
|
| Depreciation, Depletion And Amortization |
$2.675K
96.98%
YoY
|
$1.358K
-29.78%
YoY
|
$1.934K
-10.88%
YoY
|
$2.170K
-13.48%
YoY
|
$2.508K
-1.84%
YoY
|
| Cash From Operating Activities |
-$6.267M
15.86%
YoY
|
-$5.409M
2.99%
YoY
|
-$5.252M
-21.62%
YoY
|
-$6.701M
12.51%
YoY
|
-$5.956M
15.76%
YoY
|
| INVESTING ACTIVITIES |
|
|
|
|
|
| Capital Expenditures |
$161.5K
61.5%
YoY
|
$100.0K
25.0%
YoY
|
$80.00K
-267.64%
YoY
|
-$47.72K
-45.46%
YoY
|
-$87.50K
1753.81%
YoY
|
| Acquisitions |
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
| Other Investing Activities |
N/A
|
$0.00
-100.0%
YoY
|
-$50.00K
N/A
|
N/A
|
N/A
|
| Cash From Investing Activities |
-$161.5K
61.48%
YoY
|
-$100.0K
-21.07%
YoY
|
-$126.7K
165.51%
YoY
|
-$47.72K
-45.46%
YoY
|
-$87.50K
1754.21%
YoY
|
| FINANCING ACTIVITIES |
|
|
|
|
|
| Cash Dividend Paid |
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
| Common Stock Issuance & Retirement, Net |
$2.357M
22.55%
YoY
|
$1.923M
-13.37%
YoY
|
$2.220M
-63.73%
YoY
|
$6.120M
64.4%
YoY
|
$3.723M
-23.76%
YoY
|
| Debt Paid & Issued, Net |
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
| Cash From Financing Activities |
$2.357M
-76.68%
YoY
|
$10.11M
171.72%
YoY
|
$3.720M
-39.22%
YoY
|
$6.120M
64.4%
YoY
|
$3.723M
-63.22%
YoY
|
| NET CHANGE |
|
|
|
|
|
| Cash From Operating Activities |
-$6.267M
15.86%
YoY
|
-$5.409M
2.99%
YoY
|
-$5.252M
-21.62%
YoY
|
-$6.701M
12.51%
YoY
|
-$5.956M
15.76%
YoY
|
| Cash From Investing Activities |
-$161.5K
61.48%
YoY
|
-$100.0K
-21.07%
YoY
|
-$126.7K
165.51%
YoY
|
-$47.72K
-45.46%
YoY
|
-$87.50K
1754.21%
YoY
|
| Cash From Financing Activities |
$2.357M
-76.68%
YoY
|
$10.11M
171.72%
YoY
|
$3.720M
-39.22%
YoY
|
$6.120M
64.4%
YoY
|
$3.723M
-63.22%
YoY
|
| Net Change In Cash |
-$4.072M
-188.56%
YoY
|
$4.598M
-377.12%
YoY
|
-$1.659M
163.83%
YoY
|
-$628.9K
-72.9%
YoY
|
-$2.321M
-146.7%
YoY
|
| FREE CASH FLOW |
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
| Cash From Operating Activities |
-$6.267M
15.86%
YoY
|
-$5.409M
2.99%
YoY
|
-$5.252M
-21.62%
YoY
|
-$6.701M
12.51%
YoY
|
-$5.956M
15.76%
YoY
|
| Capital Expenditures |
$161.5K
61.5%
YoY
|
$100.0K
25.0%
YoY
|
$80.00K
-267.64%
YoY
|
-$47.72K
-45.46%
YoY
|
-$87.50K
1753.81%
YoY
|
| Free Cash Flow |
-$6.429M
16.69%
YoY
|
-$5.509M
3.32%
YoY
|
-$5.332M
-19.86%
YoY
|
-$6.653M
13.37%
YoY
|
-$5.869M
14.16%
YoY
|
|
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 |
-$4.903M
87.26%
YoY
|
-$4.427M
117.92%
YoY
|
-$4.324M
175.06%
YoY
|
-$2.829M
9.05%
YoY
|
-$2.618M
44.34%
YoY
|
-$2.031M
29.02%
YoY
|
-$1.572M
-24.2%
YoY
|
-$2.594M
69.52%
YoY
|
-$1.814M
10.09%
YoY
|
-$1.575M
9.92%
YoY
|
-$2.074M
12.71%
YoY
|
-$1.530M
-18.36%
YoY
|
-$1.648M
22.32%
YoY
|
-$1.432M
-46.99%
YoY
|
-$1.840M
-3.84%
YoY
|
-$1.874M
29.9%
YoY
|
-$1.347M
-0.55%
YoY
|
-$2.702M
52.26%
YoY
|
-$1.914M
43.73%
YoY
|
| Depreciation, Depletion And Amortization |
$900.00
350.0%
YoY
|
$900.00
125.0%
YoY
|
$907.00
-37.1%
YoY
|
$600.00
76.47%
YoY
|
$200.00
-41.18%
YoY
|
$400.00
-41.18%
YoY
|
$1.442K
321.64%
YoY
|
$340.00
N/A
|
$340.00
-29.17%
YoY
|
$680.00
41.67%
YoY
|
$342.00
-29.63%
YoY
|
$0.00
-100.0%
YoY
|
$480.00
9.59%
YoY
|
$480.00
9.09%
YoY
|
$486.00
-42.89%
YoY
|
$440.00
-30.16%
YoY
|
$438.00
-29.81%
YoY
|
$440.00
-30.16%
YoY
|
$851.00
35.08%
YoY
|
| Cash From Operating Activities |
-$2.035M
35.55%
YoY
|
-$1.398M
56.1%
YoY
|
-$1.081M
-7.4%
YoY
|
-$2.703M
15.3%
YoY
|
-$1.501M
-2.38%
YoY
|
-$895.3K
42.79%
YoY
|
-$1.167M
29.82%
YoY
|
-$2.345M
19.62%
YoY
|
-$1.538M
55.96%
YoY
|
-$627.0K
-42.4%
YoY
|
-$899.3K
-25.84%
YoY
|
-$1.960M
5.17%
YoY
|
-$986.0K
-23.55%
YoY
|
-$1.089M
-51.98%
YoY
|
-$1.213M
-5.32%
YoY
|
-$1.864M
-6.52%
YoY
|
-$1.290M
14.23%
YoY
|
-$2.267M
102.36%
YoY
|
-$1.281M
-25.23%
YoY
|
| INVESTING ACTIVITIES |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Capital Expenditures |
$0.00
-100.0%
YoY
|
$50.00K
-2.15%
YoY
|
$0.00
-100.0%
YoY
|
$2.400K
N/A
|
$100.0K
100.0%
YoY
|
$51.10K
2.2%
YoY
|
$8.000K
N/A
|
$0.00
N/A
|
$50.00K
0.0%
YoY
|
$50.00K
66.67%
YoY
|
N/A
|
$0.00
N/A
|
$50.00K
-300.0%
YoY
|
$30.00K
-250.0%
YoY
|
$0.00
-100.0%
YoY
|
$0.00
-100.0%
YoY
|
-$25.00K
N/A
|
-$20.00K
N/A
|
-$2.720K
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
|
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
$0.00
-100.0%
YoY
|
N/A
|
N/A
|
$0.00
N/A
|
-$50.00K
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
| Cash From Investing Activities |
$0.00
-100.0%
YoY
|
-$50.00K
-2.15%
YoY
|
$0.00
-100.0%
YoY
|
-$2.400K
N/A
|
-$100.0K
100.0%
YoY
|
-$51.10K
2.2%
YoY
|
-$8.021K
N/A
|
$0.00
-100.0%
YoY
|
-$50.00K
0.0%
YoY
|
-$50.00K
66.67%
YoY
|
$0.00
N/A
|
-$50.00K
N/A
|
-$50.00K
100.0%
YoY
|
-$30.00K
50.0%
YoY
|
$0.00
-100.0%
YoY
|
$0.00
-100.0%
YoY
|
-$25.00K
N/A
|
-$20.00K
N/A
|
-$2.723K
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 |
N/A
N/A
|
N/A
N/A
|
$1.896M
3989.76%
YoY
|
N/A
N/A
|
N/A
N/A
|
N/A
N/A
|
$46.36K
-95.74%
YoY
|
N/A
N/A
|
N/A
N/A
|
N/A
N/A
|
$1.089M
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
|
$1.830M
137.45%
YoY
|
| 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 |
$11.20M
3240.17%
YoY
|
$818.6K
1313.82%
YoY
|
$3.896M
8304.01%
YoY
|
$1.917M
153.86%
YoY
|
$335.3K
1130.91%
YoY
|
$57.90K
-99.3%
YoY
|
$46.36K
-95.74%
YoY
|
$755.2K
-66.43%
YoY
|
$27.24K
-91.36%
YoY
|
$8.235M
610.83%
YoY
|
$1.089M
N/A
|
$2.250M
-2480.2%
YoY
|
$315.2K
-92.7%
YoY
|
$1.159M
1580.71%
YoY
|
$0.00
-100.0%
YoY
|
-$94.53K
-116.11%
YoY
|
$4.316M
92.83%
YoY
|
$68.93K
-45.66%
YoY
|
$1.830M
137.45%
YoY
|
| NET CHANGE |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Cash From Operating Activities |
-$2.035M
35.55%
YoY
|
-$1.398M
56.1%
YoY
|
-$1.081M
-7.4%
YoY
|
-$2.703M
15.3%
YoY
|
-$1.501M
-2.38%
YoY
|
-$895.3K
42.79%
YoY
|
-$1.167M
29.82%
YoY
|
-$2.345M
19.62%
YoY
|
-$1.538M
55.96%
YoY
|
-$627.0K
-42.4%
YoY
|
-$899.3K
-25.84%
YoY
|
-$1.960M
5.17%
YoY
|
-$986.0K
-23.55%
YoY
|
-$1.089M
-51.98%
YoY
|
-$1.213M
-5.32%
YoY
|
-$1.864M
-6.52%
YoY
|
-$1.290M
14.23%
YoY
|
-$2.267M
102.36%
YoY
|
-$1.281M
-25.23%
YoY
|
| Cash From Investing Activities |
$0.00
-100.0%
YoY
|
-$50.00K
-2.15%
YoY
|
$0.00
-100.0%
YoY
|
-$2.400K
N/A
|
-$100.0K
100.0%
YoY
|
-$51.10K
2.2%
YoY
|
-$8.021K
N/A
|
$0.00
-100.0%
YoY
|
-$50.00K
0.0%
YoY
|
-$50.00K
66.67%
YoY
|
$0.00
N/A
|
-$50.00K
N/A
|
-$50.00K
100.0%
YoY
|
-$30.00K
50.0%
YoY
|
$0.00
-100.0%
YoY
|
$0.00
-100.0%
YoY
|
-$25.00K
N/A
|
-$20.00K
N/A
|
-$2.723K
N/A
|
| Cash From Financing Activities |
$11.20M
3240.17%
YoY
|
$818.6K
1313.82%
YoY
|
$3.896M
8304.01%
YoY
|
$1.917M
153.86%
YoY
|
$335.3K
1130.91%
YoY
|
$57.90K
-99.3%
YoY
|
$46.36K
-95.74%
YoY
|
$755.2K
-66.43%
YoY
|
$27.24K
-91.36%
YoY
|
$8.235M
610.83%
YoY
|
$1.089M
N/A
|
$2.250M
-2480.2%
YoY
|
$315.2K
-92.7%
YoY
|
$1.159M
1580.71%
YoY
|
$0.00
-100.0%
YoY
|
-$94.53K
-116.11%
YoY
|
$4.316M
92.83%
YoY
|
$68.93K
-45.66%
YoY
|
$1.830M
137.45%
YoY
|
| Net Change In Cash |
$9.165M
-823.97%
YoY
|
-$629.0K
-29.21%
YoY
|
$2.815M
-349.3%
YoY
|
-$788.5K
-50.39%
YoY
|
-$1.266M
-18.88%
YoY
|
-$888.5K
-111.76%
YoY
|
-$1.129M
-696.76%
YoY
|
-$1.589M
-762.21%
YoY
|
-$1.561M
116.49%
YoY
|
$7.558M
18837.61%
YoY
|
$189.2K
-115.6%
YoY
|
$240.0K
-112.26%
YoY
|
-$720.9K
-124.02%
YoY
|
$39.91K
-101.8%
YoY
|
-$1.213M
-322.11%
YoY
|
-$1.958M
31.05%
YoY
|
$3.001M
170.58%
YoY
|
-$2.218M
123.28%
YoY
|
$546.0K
-157.93%
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 |
-$2.035M
35.55%
YoY
|
-$1.398M
56.1%
YoY
|
-$1.081M
-7.4%
YoY
|
-$2.703M
15.3%
YoY
|
-$1.501M
-2.38%
YoY
|
-$895.3K
42.79%
YoY
|
-$1.167M
29.82%
YoY
|
-$2.345M
19.62%
YoY
|
-$1.538M
55.96%
YoY
|
-$627.0K
-42.4%
YoY
|
-$899.3K
-25.84%
YoY
|
-$1.960M
5.17%
YoY
|
-$986.0K
-23.55%
YoY
|
-$1.089M
-51.98%
YoY
|
-$1.213M
-5.32%
YoY
|
-$1.864M
-6.52%
YoY
|
-$1.290M
14.23%
YoY
|
-$2.267M
102.36%
YoY
|
-$1.281M
-25.23%
YoY
|
| Capital Expenditures |
$0.00
-100.0%
YoY
|
$50.00K
-2.15%
YoY
|
$0.00
-100.0%
YoY
|
$2.400K
N/A
|
$100.0K
100.0%
YoY
|
$51.10K
2.2%
YoY
|
$8.000K
N/A
|
$0.00
N/A
|
$50.00K
0.0%
YoY
|
$50.00K
66.67%
YoY
|
N/A
|
$0.00
N/A
|
$50.00K
-300.0%
YoY
|
$30.00K
-250.0%
YoY
|
$0.00
-100.0%
YoY
|
$0.00
-100.0%
YoY
|
-$25.00K
N/A
|
-$20.00K
N/A
|
-$2.720K
N/A
|
| Free Cash Flow |
-$2.035M
27.09%
YoY
|
-$1.448M
52.96%
YoY
|
-$1.081M
-8.03%
YoY
|
-$2.706M
15.4%
YoY
|
-$1.601M
0.84%
YoY
|
-$946.4K
39.79%
YoY
|
-$1.175M
N/A
|
-$2.345M
19.62%
YoY
|
-$1.588M
53.26%
YoY
|
-$677.0K
-39.48%
YoY
|
N/A
|
-$1.960M
5.17%
YoY
|
-$1.036M
-18.08%
YoY
|
-$1.119M
-50.22%
YoY
|
-$1.213M
-5.12%
YoY
|
-$1.864M
-2.23%
YoY
|
-$1.265M
12.02%
YoY
|
-$2.247M
100.58%
YoY
|
-$1.278M
N/A
|
Loading...