|
Concept
|
2025 | 2024 | 2023 | 2022 | 2021 |
|---|---|---|---|---|---|
| OPERATING ACTIVITIES |
|
|
|
|
|
| Net Income |
-3.474M cads
42.54%
YoY
|
-2.437M cads
167.65%
YoY
|
-910.4K cads
-8.76%
YoY
|
-997.8K cads
757.11%
YoY
|
-$116.4K
-104.61%
YoY
|
| Depreciation, Depletion And Amortization |
$9.900K
0.0%
YoY
|
$9.900K
0.0%
YoY
|
$9.900K
0.0%
YoY
|
$9.900K
300.81%
YoY
|
$2.470K
N/A
|
| Cash From Operating Activities |
-$3.146M
34.65%
YoY
|
-$2.337M
346.08%
YoY
|
-$523.8K
17.52%
YoY
|
-$445.7K
60.83%
YoY
|
-$277.1K
14.09%
YoY
|
| INVESTING ACTIVITIES |
|
|
|
|
|
| Capital Expenditures |
$41.00K
24.24%
YoY
|
$33.00K
-86.8%
YoY
|
$250.0K
-433.33%
YoY
|
-$75.00K
-42.31%
YoY
|
-$130.0K
N/A
|
| Acquisitions |
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
| Other Investing Activities |
$94.70K
277.29%
YoY
|
$25.10K
102.26%
YoY
|
$12.41K
268.25%
YoY
|
$3.370K
-98.1%
YoY
|
$177.8K
16210.09%
YoY
|
| Cash From Investing Activities |
$53.70K
-779.75%
YoY
|
-$7.900K
-96.67%
YoY
|
-$237.6K
231.64%
YoY
|
-$71.64K
-249.94%
YoY
|
$47.78K
4283.49%
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
|
$236.4K
-52.73%
YoY
|
| Debt Paid & Issued, Net |
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
| Cash From Financing Activities |
$4.263M
2.64%
YoY
|
$4.153M
673.35%
YoY
|
$537.0K
-15.11%
YoY
|
$632.7K
175.97%
YoY
|
$229.3K
-39.02%
YoY
|
| NET CHANGE |
|
|
|
|
|
| Cash From Operating Activities |
-$3.146M
34.65%
YoY
|
-$2.337M
346.08%
YoY
|
-$523.8K
17.52%
YoY
|
-$445.7K
60.83%
YoY
|
-$277.1K
14.09%
YoY
|
| Cash From Investing Activities |
$53.70K
-779.75%
YoY
|
-$7.900K
-96.67%
YoY
|
-$237.6K
231.64%
YoY
|
-$71.64K
-249.94%
YoY
|
$47.78K
4283.49%
YoY
|
| Cash From Financing Activities |
$4.263M
2.64%
YoY
|
$4.153M
673.35%
YoY
|
$537.0K
-15.11%
YoY
|
$632.7K
175.97%
YoY
|
$229.3K
-39.02%
YoY
|
| Net Change In Cash |
$1.171M
-35.28%
YoY
|
$1.809M
-906.31%
YoY
|
-$224.3K
-294.49%
YoY
|
$115.3K
-144275.0%
YoY
|
-$80.00
-100.06%
YoY
|
| FREE CASH FLOW |
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
| Cash From Operating Activities |
-$3.146M
34.65%
YoY
|
-$2.337M
346.08%
YoY
|
-$523.8K
17.52%
YoY
|
-$445.7K
60.83%
YoY
|
-$277.1K
14.09%
YoY
|
| Capital Expenditures |
$41.00K
24.24%
YoY
|
$33.00K
-86.8%
YoY
|
$250.0K
-433.33%
YoY
|
-$75.00K
-42.31%
YoY
|
-$130.0K
N/A
|
| Free Cash Flow |
-$3.187M
34.5%
YoY
|
-$2.370M
206.22%
YoY
|
-$773.8K
108.75%
YoY
|
-$370.7K
151.97%
YoY
|
-$147.1K
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 | 2021 Q2 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| OPERATING ACTIVITIES |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Net Income |
-$340.7K
-2.49%
YoY
|
-$505.2K
460.71%
YoY
|
-$1.155M
-31.03%
YoY
|
-$1.879M
1943.07%
YoY
|
-$349.4K
-34.42%
YoY
|
-$90.10K
-34.21%
YoY
|
-$1.675M
1971.35%
YoY
|
-$91.95K
48.71%
YoY
|
-$532.8K
129.12%
YoY
|
-$137.0K
-80.71%
YoY
|
-$80.87K
-77.44%
YoY
|
-$61.83K
-45.39%
YoY
|
-$232.6K
-39.89%
YoY
|
-$710.1K
409.8%
YoY
|
-$358.5K
194.21%
YoY
|
-$113.2K
-179.06%
YoY
|
-$386.9K
807.51%
YoY
|
-$139.3K
46.37%
YoY
|
-$121.8K
62.58%
YoY
|
$143.2K
-316.72%
YoY
|
| Depreciation, Depletion And Amortization |
$2.500K
0.0%
YoY
|
$2.500K
0.0%
YoY
|
$2.500K
0.0%
YoY
|
$2.500K
1.21%
YoY
|
$2.500K
0.81%
YoY
|
$2.500K
1.21%
YoY
|
$2.500K
0.81%
YoY
|
$2.470K
0.0%
YoY
|
$2.480K
0.0%
YoY
|
$2.470K
0.0%
YoY
|
$2.480K
0.0%
YoY
|
$2.470K
0.0%
YoY
|
$2.480K
0.0%
YoY
|
$2.470K
0.0%
YoY
|
$2.480K
0.4%
YoY
|
$2.470K
N/A
|
$2.480K
N/A
|
$2.470K
N/A
|
$2.470K
N/A
|
N/A
|
| Cash From Operating Activities |
-$298.4K
-5.51%
YoY
|
-$723.2K
115.69%
YoY
|
-$1.137M
-26.58%
YoY
|
-$1.358M
1471.86%
YoY
|
-$315.8K
-43.24%
YoY
|
-$335.3K
129.94%
YoY
|
-$1.548M
3245.36%
YoY
|
-$86.42K
-176.67%
YoY
|
-$556.3K
77.63%
YoY
|
-$145.8K
-47.36%
YoY
|
-$46.27K
-71.38%
YoY
|
$112.7K
-192.2%
YoY
|
-$313.2K
690.91%
YoY
|
-$277.0K
126.73%
YoY
|
-$161.7K
397.87%
YoY
|
-$122.2K
186.28%
YoY
|
-$39.60K
-9.36%
YoY
|
-$122.2K
-22.79%
YoY
|
-$32.47K
-101.17%
YoY
|
-$42.70K
-98.55%
YoY
|
| INVESTING ACTIVITIES |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Capital Expenditures |
N/A
|
N/A
|
$41.00K
64.0%
YoY
|
N/A
|
N/A
|
N/A
|
$25.00K
-75.0%
YoY
|
$8.000K
-94.67%
YoY
|
N/A
|
N/A
|
$100.0K
-233.33%
YoY
|
$150.0K
N/A
|
N/A
|
N/A
|
-$75.00K
-42.31%
YoY
|
N/A
|
N/A
|
N/A
|
-$130.0K
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
|
N/A
|
| Other Investing Activities |
$19.60K
10.73%
YoY
|
$24.60K
5.58%
YoY
|
$32.10K
78.33%
YoY
|
$21.60K
1148.55%
YoY
|
$17.70K
355.01%
YoY
|
$23.30K
1463.76%
YoY
|
$18.00K
100.45%
YoY
|
$1.730K
-765.38%
YoY
|
$3.890K
30.54%
YoY
|
$1.490K
109.86%
YoY
|
$8.980K
486.93%
YoY
|
-$260.00
-125.24%
YoY
|
$2.980K
520.83%
YoY
|
$710.00
115.15%
YoY
|
$1.530K
337.14%
YoY
|
$1.030K
-99.42%
YoY
|
$480.00
92.0%
YoY
|
$330.00
-29.79%
YoY
|
$350.00
-39.66%
YoY
|
$176.7K
98072.22%
YoY
|
| Cash From Investing Activities |
$19.60K
10.73%
YoY
|
$24.60K
5.58%
YoY
|
-$8.900K
27.14%
YoY
|
$21.60K
-444.5%
YoY
|
$17.70K
355.01%
YoY
|
$23.30K
1463.76%
YoY
|
-$7.000K
-92.31%
YoY
|
-$6.270K
-95.83%
YoY
|
$3.890K
30.54%
YoY
|
$1.490K
109.86%
YoY
|
-$91.02K
23.87%
YoY
|
-$150.3K
-14688.35%
YoY
|
$2.980K
520.83%
YoY
|
$710.00
115.15%
YoY
|
-$73.48K
-43.32%
YoY
|
$1.030K
-99.42%
YoY
|
$480.00
92.0%
YoY
|
$330.00
-29.79%
YoY
|
-$129.6K
-22453.45%
YoY
|
$176.7K
98072.22%
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
|
N/A
|
| Common Stock Issuance & Retirement, Net |
$1.291M
N/A
|
$229.5K
N/A
|
N/A
N/A
|
$4.200M
3207.09%
YoY
|
N/A
N/A
|
N/A
N/A
|
N/A
N/A
|
$127.0K
N/A
|
$175.0K
N/A
|
$477.0K
-13.27%
YoY
|
N/A
N/A
|
$0.00
N/A
|
$0.00
-100.0%
YoY
|
$550.0K
476.16%
YoY
|
N/A
N/A
|
$0.00
N/A
|
$350.0K
N/A
|
$95.46K
59.1%
YoY
|
$176.4K
N/A
|
$0.00
-100.0%
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
|
N/A
|
| Cash From Financing Activities |
$1.288M
-36888.57%
YoY
|
$226.0K
-6557.14%
YoY
|
$73.50K
-97.83%
YoY
|
$4.197M
3294.4%
YoY
|
-$3.500K
-102.04%
YoY
|
-$3.500K
-100.74%
YoY
|
$3.384M
-100524.33%
YoY
|
$123.6K
-3975.55%
YoY
|
$171.6K
-5463.75%
YoY
|
$473.6K
-13.38%
YoY
|
-$3.370K
-101.71%
YoY
|
-$3.190K
-0.31%
YoY
|
-$3.200K
-100.92%
YoY
|
$546.8K
492.67%
YoY
|
$196.8K
12.95%
YoY
|
-$3.200K
N/A
|
$346.8K
-346900.0%
YoY
|
$92.26K
67.38%
YoY
|
$174.2K
-105.96%
YoY
|
$0.00
-100.0%
YoY
|
| NET CHANGE |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Cash From Operating Activities |
-$298.4K
-5.51%
YoY
|
-$723.2K
115.69%
YoY
|
-$1.137M
-26.58%
YoY
|
-$1.358M
1471.86%
YoY
|
-$315.8K
-43.24%
YoY
|
-$335.3K
129.94%
YoY
|
-$1.548M
3245.36%
YoY
|
-$86.42K
-176.67%
YoY
|
-$556.3K
77.63%
YoY
|
-$145.8K
-47.36%
YoY
|
-$46.27K
-71.38%
YoY
|
$112.7K
-192.2%
YoY
|
-$313.2K
690.91%
YoY
|
-$277.0K
126.73%
YoY
|
-$161.7K
397.87%
YoY
|
-$122.2K
186.28%
YoY
|
-$39.60K
-9.36%
YoY
|
-$122.2K
-22.79%
YoY
|
-$32.47K
-101.17%
YoY
|
-$42.70K
-98.55%
YoY
|
| Cash From Investing Activities |
$19.60K
10.73%
YoY
|
$24.60K
5.58%
YoY
|
-$8.900K
27.14%
YoY
|
$21.60K
-444.5%
YoY
|
$17.70K
355.01%
YoY
|
$23.30K
1463.76%
YoY
|
-$7.000K
-92.31%
YoY
|
-$6.270K
-95.83%
YoY
|
$3.890K
30.54%
YoY
|
$1.490K
109.86%
YoY
|
-$91.02K
23.87%
YoY
|
-$150.3K
-14688.35%
YoY
|
$2.980K
520.83%
YoY
|
$710.00
115.15%
YoY
|
-$73.48K
-43.32%
YoY
|
$1.030K
-99.42%
YoY
|
$480.00
92.0%
YoY
|
$330.00
-29.79%
YoY
|
-$129.6K
-22453.45%
YoY
|
$176.7K
98072.22%
YoY
|
| Cash From Financing Activities |
$1.288M
-36888.57%
YoY
|
$226.0K
-6557.14%
YoY
|
$73.50K
-97.83%
YoY
|
$4.197M
3294.4%
YoY
|
-$3.500K
-102.04%
YoY
|
-$3.500K
-100.74%
YoY
|
$3.384M
-100524.33%
YoY
|
$123.6K
-3975.55%
YoY
|
$171.6K
-5463.75%
YoY
|
$473.6K
-13.38%
YoY
|
-$3.370K
-101.71%
YoY
|
-$3.190K
-0.31%
YoY
|
-$3.200K
-100.92%
YoY
|
$546.8K
492.67%
YoY
|
$196.8K
12.95%
YoY
|
-$3.200K
N/A
|
$346.8K
-346900.0%
YoY
|
$92.26K
67.38%
YoY
|
$174.2K
-105.96%
YoY
|
$0.00
-100.0%
YoY
|
| Net Change In Cash |
$1.009M
-434.48%
YoY
|
-$472.6K
49.79%
YoY
|
-$1.072M
-158.59%
YoY
|
$2.860M
9142.73%
YoY
|
-$301.6K
-20.8%
YoY
|
-$315.5K
-195.81%
YoY
|
$1.829M
-1400.58%
YoY
|
$30.94K
-175.95%
YoY
|
-$380.8K
21.5%
YoY
|
$329.3K
21.75%
YoY
|
-$140.7K
266.88%
YoY
|
-$40.74K
-67.25%
YoY
|
-$313.4K
-201.87%
YoY
|
$270.5K
-1014.13%
YoY
|
-$38.34K
-416.6%
YoY
|
-$124.4K
-192.84%
YoY
|
$307.7K
-806.66%
YoY
|
-$29.59K
-71.18%
YoY
|
$12.11K
-108.4%
YoY
|
$134.0K
-61.7%
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
|
N/A
|
| Cash From Operating Activities |
-$298.4K
-5.51%
YoY
|
-$723.2K
115.69%
YoY
|
-$1.137M
-26.58%
YoY
|
-$1.358M
1471.86%
YoY
|
-$315.8K
-43.24%
YoY
|
-$335.3K
129.94%
YoY
|
-$1.548M
3245.36%
YoY
|
-$86.42K
-176.67%
YoY
|
-$556.3K
77.63%
YoY
|
-$145.8K
-47.36%
YoY
|
-$46.27K
-71.38%
YoY
|
$112.7K
-192.2%
YoY
|
-$313.2K
690.91%
YoY
|
-$277.0K
126.73%
YoY
|
-$161.7K
397.87%
YoY
|
-$122.2K
186.28%
YoY
|
-$39.60K
-9.36%
YoY
|
-$122.2K
-22.79%
YoY
|
-$32.47K
-101.17%
YoY
|
-$42.70K
-98.55%
YoY
|
| Capital Expenditures |
N/A
|
N/A
|
$41.00K
64.0%
YoY
|
N/A
|
N/A
|
N/A
|
$25.00K
-75.0%
YoY
|
$8.000K
-94.67%
YoY
|
N/A
|
N/A
|
$100.0K
-233.33%
YoY
|
$150.0K
N/A
|
N/A
|
N/A
|
-$75.00K
-42.31%
YoY
|
N/A
|
N/A
|
N/A
|
-$130.0K
N/A
|
N/A
|
| Free Cash Flow |
N/A
|
N/A
|
-$1.178M
-25.14%
YoY
|
N/A
|
N/A
|
N/A
|
-$1.573M
975.34%
YoY
|
-$94.42K
153.2%
YoY
|
N/A
|
N/A
|
-$146.3K
68.79%
YoY
|
-$37.29K
N/A
|
N/A
|
N/A
|
-$86.66K
-188.85%
YoY
|
N/A
|
N/A
|
N/A
|
$97.53K
N/A
|
N/A
|
Loading...