|
Concept
|
2025 | 2024 | 2023 | 2022 | 2021 |
|---|---|---|---|---|---|
| OPERATING ACTIVITIES |
|
|
|
|
|
| Net Income |
-$11.17M
26.71%
YoY
|
-$8.814M
-13.86%
YoY
|
-$10.23M
3.47%
YoY
|
-$9.889M
56.37%
YoY
|
-$6.324M
66.51%
YoY
|
| Depreciation, Depletion And Amortization |
$2.000K
N/A
|
$0.00
N/A
|
$0.00
N/A
|
N/A
|
N/A
|
| Cash From Operating Activities |
-$10.97M
20.25%
YoY
|
-$9.125M
-11.05%
YoY
|
-$10.26M
16.42%
YoY
|
-$8.811M
48.94%
YoY
|
-$5.916M
67.69%
YoY
|
| INVESTING ACTIVITIES |
|
|
|
|
|
| Capital Expenditures |
$2.000K
-83.33%
YoY
|
$12.00K
N/A
|
N/A
N/A
|
$0.00
-100.0%
YoY
|
-$15.00K
N/A
|
| Acquisitions |
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
| Other Investing Activities |
N/A
|
N/A
|
$2.032M
-200.0%
YoY
|
-$2.032M
N/A
|
N/A
|
| Cash From Investing Activities |
-$2.000K
-83.33%
YoY
|
-$12.00K
-100.59%
YoY
|
$2.032M
-200.0%
YoY
|
-$2.032M
13446.67%
YoY
|
-$15.00K
N/A
|
| FINANCING ACTIVITIES |
|
|
|
|
|
| Cash Dividend Paid |
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
| Common Stock Issuance & Retirement, Net |
$12.10M
-19.41%
YoY
|
$15.02M
200.32%
YoY
|
$5.000M
N/A
|
$0.00
N/A
|
N/A
N/A
|
| Debt Paid & Issued, Net |
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
| Cash From Financing Activities |
$10.85M
-28.26%
YoY
|
$15.12M
201.88%
YoY
|
$5.008M
11823.81%
YoY
|
$42.00K
-99.78%
YoY
|
$19.33M
504.19%
YoY
|
| NET CHANGE |
|
|
|
|
|
| Cash From Operating Activities |
-$10.97M
20.25%
YoY
|
-$9.125M
-11.05%
YoY
|
-$10.26M
16.42%
YoY
|
-$8.811M
48.94%
YoY
|
-$5.916M
67.69%
YoY
|
| Cash From Investing Activities |
-$2.000K
-83.33%
YoY
|
-$12.00K
-100.59%
YoY
|
$2.032M
-200.0%
YoY
|
-$2.032M
13446.67%
YoY
|
-$15.00K
N/A
|
| Cash From Financing Activities |
$10.85M
-28.26%
YoY
|
$15.12M
201.88%
YoY
|
$5.008M
11823.81%
YoY
|
$42.00K
-99.78%
YoY
|
$19.33M
504.19%
YoY
|
| Net Change In Cash |
-$130.0K
-102.17%
YoY
|
$5.981M
-285.86%
YoY
|
-$3.218M
-70.21%
YoY
|
-$10.80M
-180.62%
YoY
|
$13.40M
N/A
|
| FREE CASH FLOW |
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
| Cash From Operating Activities |
-$10.97M
20.25%
YoY
|
-$9.125M
-11.05%
YoY
|
-$10.26M
16.42%
YoY
|
-$8.811M
48.94%
YoY
|
-$5.916M
67.69%
YoY
|
| Capital Expenditures |
$2.000K
-83.33%
YoY
|
$12.00K
N/A
|
N/A
N/A
|
$0.00
-100.0%
YoY
|
-$15.00K
N/A
|
| Free Cash Flow |
-$10.98M
20.12%
YoY
|
-$9.137M
-10.93%
YoY
|
-$10.26M
16.42%
YoY
|
-$8.811M
49.31%
YoY
|
-$5.901M
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 |
-$3.521M
45.5%
YoY
|
-$2.941M
2.19%
YoY
|
-$2.912M
17.85%
YoY
|
-$2.895M
21.18%
YoY
|
-$2.420M
124.91%
YoY
|
-$2.878M
-10.81%
YoY
|
-$2.471M
73.89%
YoY
|
-$2.389M
2.66%
YoY
|
-$1.076M
-66.96%
YoY
|
-$3.227M
49.68%
YoY
|
-$1.421M
-33.47%
YoY
|
-$2.327M
-10.29%
YoY
|
-$3.257M
8.46%
YoY
|
-$2.156M
-8.45%
YoY
|
-$2.136M
41.36%
YoY
|
-$2.594M
98.02%
YoY
|
-$3.003M
161.59%
YoY
|
-$2.355M
-37.99%
YoY
|
-$1.511M
N/A
|
| Depreciation, Depletion And Amortization |
$1.000K
0.0%
YoY
|
$1.000K
N/A
|
-$1.000K
N/A
|
$1.000K
N/A
|
$1.000K
N/A
|
N/A
|
N/A
|
N/A
|
$0.00
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 |
-$3.709M
9.7%
YoY
|
-$3.020M
24.28%
YoY
|
-$2.270M
3.46%
YoY
|
-$2.302M
0.22%
YoY
|
-$3.381M
53.4%
YoY
|
-$2.430M
18.65%
YoY
|
-$2.194M
-19.63%
YoY
|
-$2.297M
-17.11%
YoY
|
-$2.204M
-18.55%
YoY
|
-$2.048M
21.83%
YoY
|
-$2.730M
2.17%
YoY
|
-$2.771M
17.37%
YoY
|
-$2.706M
29.04%
YoY
|
-$1.681M
-34.28%
YoY
|
-$2.672M
138.78%
YoY
|
-$2.361M
89.33%
YoY
|
-$2.097M
111.39%
YoY
|
-$2.558M
54.0%
YoY
|
-$1.119M
N/A
|
| INVESTING ACTIVITIES |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Capital Expenditures |
$0.00
-100.0%
YoY
|
$0.00
-100.0%
YoY
|
$0.00
N/A
|
$0.00
N/A
|
$2.000K
N/A
|
$12.00K
N/A
|
N/A
|
N/A
|
N/A
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
$0.00
N/A
|
$0.00
N/A
|
$0.00
-100.0%
YoY
|
N/A
|
$0.00
N/A
|
$0.00
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
|
N/A
|
$0.00
-100.0%
YoY
|
$2.000K
-99.93%
YoY
|
$0.00
-100.0%
YoY
|
$0.00
-100.0%
YoY
|
$2.032M
N/A
|
$2.976M
N/A
|
$2.992M
N/A
|
-$8.000M
N/A
|
N/A
|
N/A
|
N/A
|
| Cash From Investing Activities |
$0.00
-100.0%
YoY
|
$0.00
-100.0%
YoY
|
$0.00
N/A
|
$0.00
N/A
|
-$2.000K
N/A
|
-$12.00K
-700.0%
YoY
|
N/A
|
N/A
|
N/A
N/A
|
$2.000K
-99.93%
YoY
|
$0.00
-100.0%
YoY
|
$0.00
-100.0%
YoY
|
$2.032M
N/A
|
$2.976M
N/A
|
$2.992M
N/A
|
-$8.000M
53233.33%
YoY
|
N/A
N/A
|
$0.00
N/A
|
$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 |
$10.00M
-17.37%
YoY
|
N/A
N/A
|
N/A
N/A
|
N/A
N/A
|
$12.10M
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
|
N/A
N/A
|
N/A
N/A
|
N/A
N/A
|
$17.29M
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 |
$9.047M
-16.32%
YoY
|
$0.00
-100.0%
YoY
|
$0.00
-100.0%
YoY
|
$34.00K
-99.65%
YoY
|
$10.81M
99.46%
YoY
|
$33.00K
-1750.0%
YoY
|
$15.00K
N/A
|
$9.650M
92.92%
YoY
|
$5.420M
90233.33%
YoY
|
-$2.000K
-166.67%
YoY
|
$0.00
-100.0%
YoY
|
$5.002M
55477.78%
YoY
|
$6.000K
-76.92%
YoY
|
$3.000K
-88.0%
YoY
|
$4.000K
-99.98%
YoY
|
$9.000K
-99.55%
YoY
|
$26.00K
-23.53%
YoY
|
$25.00K
-94.48%
YoY
|
$17.29M
N/A
|
| NET CHANGE |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Cash From Operating Activities |
-$3.709M
9.7%
YoY
|
-$3.020M
24.28%
YoY
|
-$2.270M
3.46%
YoY
|
-$2.302M
0.22%
YoY
|
-$3.381M
53.4%
YoY
|
-$2.430M
18.65%
YoY
|
-$2.194M
-19.63%
YoY
|
-$2.297M
-17.11%
YoY
|
-$2.204M
-18.55%
YoY
|
-$2.048M
21.83%
YoY
|
-$2.730M
2.17%
YoY
|
-$2.771M
17.37%
YoY
|
-$2.706M
29.04%
YoY
|
-$1.681M
-34.28%
YoY
|
-$2.672M
138.78%
YoY
|
-$2.361M
89.33%
YoY
|
-$2.097M
111.39%
YoY
|
-$2.558M
54.0%
YoY
|
-$1.119M
N/A
|
| Cash From Investing Activities |
$0.00
-100.0%
YoY
|
$0.00
-100.0%
YoY
|
$0.00
N/A
|
$0.00
N/A
|
-$2.000K
N/A
|
-$12.00K
-700.0%
YoY
|
N/A
|
N/A
|
N/A
N/A
|
$2.000K
-99.93%
YoY
|
$0.00
-100.0%
YoY
|
$0.00
-100.0%
YoY
|
$2.032M
N/A
|
$2.976M
N/A
|
$2.992M
N/A
|
-$8.000M
53233.33%
YoY
|
N/A
N/A
|
$0.00
N/A
|
$0.00
N/A
|
| Cash From Financing Activities |
$9.047M
-16.32%
YoY
|
$0.00
-100.0%
YoY
|
$0.00
-100.0%
YoY
|
$34.00K
-99.65%
YoY
|
$10.81M
99.46%
YoY
|
$33.00K
-1750.0%
YoY
|
$15.00K
N/A
|
$9.650M
92.92%
YoY
|
$5.420M
90233.33%
YoY
|
-$2.000K
-166.67%
YoY
|
$0.00
-100.0%
YoY
|
$5.002M
55477.78%
YoY
|
$6.000K
-76.92%
YoY
|
$3.000K
-88.0%
YoY
|
$4.000K
-99.98%
YoY
|
$9.000K
-99.55%
YoY
|
$26.00K
-23.53%
YoY
|
$25.00K
-94.48%
YoY
|
$17.29M
N/A
|
| Net Change In Cash |
$5.338M
-28.14%
YoY
|
-$3.020M
25.36%
YoY
|
-$2.270M
4.18%
YoY
|
-$2.268M
-130.84%
YoY
|
$7.428M
130.97%
YoY
|
-$2.409M
17.63%
YoY
|
-$2.179M
-20.18%
YoY
|
$7.353M
229.58%
YoY
|
$3.216M
-581.44%
YoY
|
-$2.048M
-257.78%
YoY
|
-$2.730M
-942.59%
YoY
|
$2.231M
-121.55%
YoY
|
-$668.0K
-67.75%
YoY
|
$1.298M
-151.24%
YoY
|
$324.0K
-98.0%
YoY
|
-$10.35M
-1537.78%
YoY
|
-$2.071M
116.18%
YoY
|
-$2.533M
109.69%
YoY
|
$16.17M
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
|
| Cash From Operating Activities |
-$3.709M
9.7%
YoY
|
-$3.020M
24.28%
YoY
|
-$2.270M
3.46%
YoY
|
-$2.302M
0.22%
YoY
|
-$3.381M
53.4%
YoY
|
-$2.430M
18.65%
YoY
|
-$2.194M
-19.63%
YoY
|
-$2.297M
-17.11%
YoY
|
-$2.204M
-18.55%
YoY
|
-$2.048M
21.83%
YoY
|
-$2.730M
2.17%
YoY
|
-$2.771M
17.37%
YoY
|
-$2.706M
29.04%
YoY
|
-$1.681M
-34.28%
YoY
|
-$2.672M
138.78%
YoY
|
-$2.361M
89.33%
YoY
|
-$2.097M
111.39%
YoY
|
-$2.558M
54.0%
YoY
|
-$1.119M
N/A
|
| Capital Expenditures |
$0.00
-100.0%
YoY
|
$0.00
-100.0%
YoY
|
$0.00
N/A
|
$0.00
N/A
|
$2.000K
N/A
|
$12.00K
N/A
|
N/A
|
N/A
|
N/A
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
$0.00
N/A
|
$0.00
N/A
|
$0.00
-100.0%
YoY
|
N/A
|
$0.00
N/A
|
$0.00
N/A
|
| Free Cash Flow |
-$3.709M
9.64%
YoY
|
-$3.020M
23.67%
YoY
|
-$2.270M
N/A
|
-$2.302M
N/A
|
-$3.383M
53.49%
YoY
|
-$2.442M
N/A
|
N/A
|
N/A
|
-$2.204M
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
-$1.681M
-34.28%
YoY
|
-$2.672M
138.78%
YoY
|
-$2.361M
91.64%
YoY
|
N/A
|
-$2.558M
N/A
|
-$1.119M
N/A
|
Loading...