|
Concept
|
2025 | 2024 | 2023 | 2022 | 2021 |
|---|---|---|---|---|---|
| OPERATING ACTIVITIES |
|
|
|
|
|
| Net Income |
-$74.40M
8.61%
YoY
|
-$68.50M
32.24%
YoY
|
-$51.80M
26.03%
YoY
|
-$41.10M
96.65%
YoY
|
-$20.90M
2.8%
YoY
|
| Depreciation, Depletion And Amortization |
$31.00K
-13.89%
YoY
|
$36.00K
20.0%
YoY
|
$30.00K
130.77%
YoY
|
$13.00K
0.0%
YoY
|
$13.00K
-35.0%
YoY
|
| Cash From Operating Activities |
-$69.10M
20.38%
YoY
|
-$57.40M
28.99%
YoY
|
-$44.50M
12.37%
YoY
|
-$39.60M
94.12%
YoY
|
-$20.40M
-15.6%
YoY
|
| INVESTING ACTIVITIES |
|
|
|
|
|
| Capital Expenditures |
N/A
|
N/A
|
$153.0K
N/A
|
N/A
|
N/A
|
| Acquisitions |
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
| Other Investing Activities |
-$14.54M
-129.86%
YoY
|
$48.70M
-148.07%
YoY
|
-$101.3M
N/A
|
N/A
|
N/A
|
| Cash From Investing Activities |
-$14.54M
-129.86%
YoY
|
$48.70M
-148.0%
YoY
|
-$101.5M
N/A
|
N/A
|
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
|
$3.000K
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 |
$107.3M
70.28%
YoY
|
$63.03M
444.72%
YoY
|
$11.57M
-92.23%
YoY
|
$149.0M
189.09%
YoY
|
$51.53M
128.53%
YoY
|
| NET CHANGE |
|
|
|
|
|
| Cash From Operating Activities |
-$69.10M
20.38%
YoY
|
-$57.40M
28.99%
YoY
|
-$44.50M
12.37%
YoY
|
-$39.60M
94.12%
YoY
|
-$20.40M
-15.6%
YoY
|
| Cash From Investing Activities |
-$14.54M
-129.86%
YoY
|
$48.70M
-148.0%
YoY
|
-$101.5M
N/A
|
N/A
|
N/A
|
| Cash From Financing Activities |
$107.3M
70.28%
YoY
|
$63.03M
444.72%
YoY
|
$11.57M
-92.23%
YoY
|
$149.0M
189.09%
YoY
|
$51.53M
128.53%
YoY
|
| Net Change In Cash |
$23.71M
-56.38%
YoY
|
$54.36M
-140.45%
YoY
|
-$134.4M
-222.87%
YoY
|
$109.4M
-636.09%
YoY
|
-$20.40M
1159.26%
YoY
|
| FREE CASH FLOW |
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
| Cash From Operating Activities |
-$69.10M
20.38%
YoY
|
-$57.40M
28.99%
YoY
|
-$44.50M
12.37%
YoY
|
-$39.60M
94.12%
YoY
|
-$20.40M
-15.6%
YoY
|
| Capital Expenditures |
N/A
|
N/A
|
$153.0K
N/A
|
N/A
|
N/A
|
| Free Cash Flow |
N/A
|
N/A
|
-$44.65M
N/A
|
N/A
|
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 |
-$16.17M
-14.5%
YoY
|
-$22.77M
44.78%
YoY
|
-$18.20M
18.18%
YoY
|
-$24.39M
6.15%
YoY
|
-$18.91M
10.93%
YoY
|
-$15.73M
13.09%
YoY
|
-$15.40M
6.21%
YoY
|
-$22.98M
80.49%
YoY
|
-$17.05M
8.79%
YoY
|
-$13.91M
2.6%
YoY
|
-$14.50M
47.96%
YoY
|
-$12.73M
35.09%
YoY
|
-$15.67M
39.83%
YoY
|
-$13.56M
7.65%
YoY
|
-$9.800M
25.64%
YoY
|
-$9.423M
45.19%
YoY
|
-$11.21M
203.33%
YoY
|
-$12.59M
77.44%
YoY
|
-$7.800M
115.47%
YoY
|
| Depreciation, Depletion And Amortization |
$8.000K
14.29%
YoY
|
$7.000K
-12.5%
YoY
|
$8.000K
0.0%
YoY
|
$8.000K
14.29%
YoY
|
$7.000K
-22.22%
YoY
|
$8.000K
-20.0%
YoY
|
$8.000K
-20.0%
YoY
|
$7.000K
-30.0%
YoY
|
$9.000K
-18.18%
YoY
|
$10.00K
42.86%
YoY
|
$10.00K
233.33%
YoY
|
$10.00K
233.33%
YoY
|
$11.00K
266.67%
YoY
|
$7.000K
133.33%
YoY
|
$3.000K
-25.0%
YoY
|
$3.000K
0.0%
YoY
|
$3.000K
N/A
|
$3.000K
-70.0%
YoY
|
$4.000K
N/A
|
| Cash From Operating Activities |
-$13.74M
-21.06%
YoY
|
-$20.32M
48.72%
YoY
|
-$17.40M
8.75%
YoY
|
-$22.00M
18.75%
YoY
|
-$17.40M
14.17%
YoY
|
-$13.67M
5.0%
YoY
|
-$16.00M
50.94%
YoY
|
-$18.52M
63.19%
YoY
|
-$15.24M
-15.56%
YoY
|
-$13.02M
73.7%
YoY
|
-$10.60M
39.47%
YoY
|
-$11.35M
-6.28%
YoY
|
-$18.05M
29.22%
YoY
|
-$7.493M
4.11%
YoY
|
-$7.600M
20.63%
YoY
|
-$12.11M
131.5%
YoY
|
-$13.97M
158.67%
YoY
|
-$7.197M
14.97%
YoY
|
-$6.300M
77.41%
YoY
|
| INVESTING ACTIVITIES |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Capital Expenditures |
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
|
$0.00
N/A
|
$0.00
N/A
|
$83.00K
N/A
|
$70.00K
N/A
|
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
|
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
| Other Investing Activities |
$12.28M
-46.73%
YoY
|
$22.81M
98.92%
YoY
|
-$68.49M
38.62%
YoY
|
$346.0K
-98.24%
YoY
|
$23.05M
165.91%
YoY
|
$11.47M
-35.41%
YoY
|
-$49.41M
-1993.1%
YoY
|
$19.66M
-409.17%
YoY
|
$8.670M
-109.13%
YoY
|
$17.76M
N/A
|
$2.610M
N/A
|
-$6.360M
N/A
|
-$94.95M
N/A
|
N/A
|
N/A
|
N/A
|
$0.00
N/A
|
N/A
|
$0.00
N/A
|
| Cash From Investing Activities |
$12.28M
-46.73%
YoY
|
$22.81M
98.92%
YoY
|
-$68.49M
38.62%
YoY
|
$346.0K
-98.24%
YoY
|
$23.05M
165.91%
YoY
|
$11.47M
-35.41%
YoY
|
-$49.41M
-1996.01%
YoY
|
$19.66M
-409.65%
YoY
|
$8.670M
-109.13%
YoY
|
$17.76M
-21492.77%
YoY
|
$2.606M
-3822.86%
YoY
|
-$6.350M
N/A
|
-$94.95M
N/A
|
-$83.00K
N/A
|
-$70.00K
N/A
|
N/A
|
$0.00
N/A
|
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 |
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
N/A
|
N/A
N/A
|
N/A
N/A
|
N/A
N/A
|
N/A
N/A
|
$2.690M
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 |
$747.0K
7370.0%
YoY
|
$356.0K
-45.81%
YoY
|
$911.0K
-83.44%
YoY
|
$101.2M
59.75%
YoY
|
$10.00K
-433.33%
YoY
|
$657.0K
-324.23%
YoY
|
$5.500M
N/A
|
$63.33M
N/A
|
-$3.000K
N/A
|
-$293.0K
N/A
|
$0.00
-100.0%
YoY
|
$0.00
-100.0%
YoY
|
$0.00
-100.0%
YoY
|
$0.00
-100.0%
YoY
|
$11.57M
347.45%
YoY
|
$94.10M
558.85%
YoY
|
-$19.00K
-90.95%
YoY
|
$52.31M
39.64%
YoY
|
$2.586M
N/A
|
| NET CHANGE |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Cash From Operating Activities |
-$13.74M
-21.06%
YoY
|
-$20.32M
48.72%
YoY
|
-$17.40M
8.75%
YoY
|
-$22.00M
18.75%
YoY
|
-$17.40M
14.17%
YoY
|
-$13.67M
5.0%
YoY
|
-$16.00M
50.94%
YoY
|
-$18.52M
63.19%
YoY
|
-$15.24M
-15.56%
YoY
|
-$13.02M
73.7%
YoY
|
-$10.60M
39.47%
YoY
|
-$11.35M
-6.28%
YoY
|
-$18.05M
29.22%
YoY
|
-$7.493M
4.11%
YoY
|
-$7.600M
20.63%
YoY
|
-$12.11M
131.5%
YoY
|
-$13.97M
158.67%
YoY
|
-$7.197M
14.97%
YoY
|
-$6.300M
77.41%
YoY
|
| Cash From Investing Activities |
$12.28M
-46.73%
YoY
|
$22.81M
98.92%
YoY
|
-$68.49M
38.62%
YoY
|
$346.0K
-98.24%
YoY
|
$23.05M
165.91%
YoY
|
$11.47M
-35.41%
YoY
|
-$49.41M
-1996.01%
YoY
|
$19.66M
-409.65%
YoY
|
$8.670M
-109.13%
YoY
|
$17.76M
-21492.77%
YoY
|
$2.606M
-3822.86%
YoY
|
-$6.350M
N/A
|
-$94.95M
N/A
|
-$83.00K
N/A
|
-$70.00K
N/A
|
N/A
|
$0.00
N/A
|
N/A
|
$0.00
N/A
|
| Cash From Financing Activities |
$747.0K
7370.0%
YoY
|
$356.0K
-45.81%
YoY
|
$911.0K
-83.44%
YoY
|
$101.2M
59.75%
YoY
|
$10.00K
-433.33%
YoY
|
$657.0K
-324.23%
YoY
|
$5.500M
N/A
|
$63.33M
N/A
|
-$3.000K
N/A
|
-$293.0K
N/A
|
$0.00
-100.0%
YoY
|
$0.00
-100.0%
YoY
|
$0.00
-100.0%
YoY
|
$0.00
-100.0%
YoY
|
$11.57M
347.45%
YoY
|
$94.10M
558.85%
YoY
|
-$19.00K
-90.95%
YoY
|
$52.31M
39.64%
YoY
|
$2.586M
N/A
|
| Net Change In Cash |
-$708.0K
-112.5%
YoY
|
$2.846M
-284.81%
YoY
|
-$85.01M
41.86%
YoY
|
$79.51M
23.34%
YoY
|
$5.664M
-186.16%
YoY
|
-$1.540M
-134.62%
YoY
|
-$59.92M
651.02%
YoY
|
$64.47M
-464.21%
YoY
|
-$6.574M
-94.18%
YoY
|
$4.448M
-158.71%
YoY
|
-$7.979M
-303.96%
YoY
|
-$17.70M
-121.59%
YoY
|
-$113.0M
707.91%
YoY
|
-$7.576M
-116.79%
YoY
|
$3.912M
-204.18%
YoY
|
$81.99M
805.81%
YoY
|
-$13.99M
149.32%
YoY
|
$45.11M
44.59%
YoY
|
-$3.755M
5.74%
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 |
-$13.74M
-21.06%
YoY
|
-$20.32M
48.72%
YoY
|
-$17.40M
8.75%
YoY
|
-$22.00M
18.75%
YoY
|
-$17.40M
14.17%
YoY
|
-$13.67M
5.0%
YoY
|
-$16.00M
50.94%
YoY
|
-$18.52M
63.19%
YoY
|
-$15.24M
-15.56%
YoY
|
-$13.02M
73.7%
YoY
|
-$10.60M
39.47%
YoY
|
-$11.35M
-6.28%
YoY
|
-$18.05M
29.22%
YoY
|
-$7.493M
4.11%
YoY
|
-$7.600M
20.63%
YoY
|
-$12.11M
131.5%
YoY
|
-$13.97M
158.67%
YoY
|
-$7.197M
14.97%
YoY
|
-$6.300M
77.41%
YoY
|
| Capital Expenditures |
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
|
$0.00
N/A
|
$0.00
N/A
|
$83.00K
N/A
|
$70.00K
N/A
|
N/A
|
N/A
|
N/A
|
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
|
-$10.60M
38.2%
YoY
|
-$11.35M
N/A
|
-$18.05M
N/A
|
-$7.576M
N/A
|
-$7.670M
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
Loading...