|
Concept
|
2025 | 2024 | 2023 | 2022 | 2021 |
|---|---|---|---|---|---|
| OPERATING ACTIVITIES |
|
|
|
|
|
| Net Income |
-$4.228M
-3.76%
YoY
|
-$4.393M
18.7%
YoY
|
-$3.701M
-5.32%
YoY
|
-$3.909M
-200.12%
YoY
|
$3.904M
-228.52%
YoY
|
| Depreciation, Depletion And Amortization |
$11.40K
83.87%
YoY
|
$6.200K
N/A
|
N/A
|
N/A
|
N/A
|
| Cash From Operating Activities |
-$4.661M
21.58%
YoY
|
-$3.834M
18.9%
YoY
|
-$3.224M
-7.81%
YoY
|
-$3.498M
53.54%
YoY
|
-$2.278M
96.89%
YoY
|
| INVESTING ACTIVITIES |
|
|
|
|
|
| Capital Expenditures |
$574.9K
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
| Acquisitions |
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
| Other Investing Activities |
$1.219M
25.17%
YoY
|
$973.8K
-123.48%
YoY
|
-$4.147M
-4882.74%
YoY
|
$86.71K
-98.79%
YoY
|
$7.193M
18342.38%
YoY
|
| Cash From Investing Activities |
$644.0K
-33.86%
YoY
|
$973.8K
-123.48%
YoY
|
-$4.147M
-4882.9%
YoY
|
$86.71K
-98.79%
YoY
|
$7.193M
18342.38%
YoY
|
| FINANCING ACTIVITIES |
|
|
|
|
|
| Cash Dividend Paid |
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
| Common Stock Issuance & Retirement, Net |
$0.00
-100.0%
YoY
|
$1.673M
N/A
|
$0.00
-100.0%
YoY
|
$4.941M
N/A
|
$0.00
N/A
|
| Debt Paid & Issued, Net |
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
| Cash From Financing Activities |
$4.860M
49.93%
YoY
|
$3.242M
-788.07%
YoY
|
-$471.1K
-109.54%
YoY
|
$4.941M
30.23%
YoY
|
$3.794M
77.74%
YoY
|
| NET CHANGE |
|
|
|
|
|
| Cash From Operating Activities |
-$4.661M
21.58%
YoY
|
-$3.834M
18.9%
YoY
|
-$3.224M
-7.81%
YoY
|
-$3.498M
53.54%
YoY
|
-$2.278M
96.89%
YoY
|
| Cash From Investing Activities |
$644.0K
-33.86%
YoY
|
$973.8K
-123.48%
YoY
|
-$4.147M
-4882.9%
YoY
|
$86.71K
-98.79%
YoY
|
$7.193M
18342.38%
YoY
|
| Cash From Financing Activities |
$4.860M
49.93%
YoY
|
$3.242M
-788.07%
YoY
|
-$471.1K
-109.54%
YoY
|
$4.941M
30.23%
YoY
|
$3.794M
77.74%
YoY
|
| Net Change In Cash |
$842.9K
120.95%
YoY
|
$381.5K
-104.86%
YoY
|
-$7.843M
-612.59%
YoY
|
$1.530M
-82.43%
YoY
|
$8.709M
756.62%
YoY
|
| FREE CASH FLOW |
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
| Cash From Operating Activities |
-$4.661M
21.58%
YoY
|
-$3.834M
18.9%
YoY
|
-$3.224M
-7.81%
YoY
|
-$3.498M
53.54%
YoY
|
-$2.278M
96.89%
YoY
|
| Capital Expenditures |
$574.9K
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
| Free Cash Flow |
-$5.236M
N/A
|
N/A
|
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 |
-$1.647M
59.69%
YoY
|
-$881.5K
-49.06%
YoY
|
-$1.110M
19.55%
YoY
|
-$1.204M
29.25%
YoY
|
-$1.031M
28.66%
YoY
|
-$1.731M
54.36%
YoY
|
-$928.8K
40.7%
YoY
|
-$931.8K
-8.01%
YoY
|
-$801.7K
-11.55%
YoY
|
-$1.121M
-32.57%
YoY
|
-$660.2K
-32.86%
YoY
|
-$1.013M
53.85%
YoY
|
-$906.4K
50.05%
YoY
|
-$1.663M
52.74%
YoY
|
-$983.2K
-115.4%
YoY
|
-$658.4K
42.51%
YoY
|
-$604.1K
-35.1%
YoY
|
-$1.089M
37.84%
YoY
|
$6.385M
-1107.43%
YoY
|
| Depreciation, Depletion And Amortization |
$2.900K
-6.45%
YoY
|
$2.900K
-6.45%
YoY
|
$2.900K
-6.15%
YoY
|
$2.500K
N/A
|
$3.100K
N/A
|
$3.100K
N/A
|
$3.090K
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 |
-$822.6K
-49.85%
YoY
|
-$780.3K
-14.94%
YoY
|
-$955.5K
-29.04%
YoY
|
-$1.285M
75.64%
YoY
|
-$1.640M
95.7%
YoY
|
-$917.4K
0.32%
YoY
|
-$1.347M
25.84%
YoY
|
-$731.8K
33.06%
YoY
|
-$838.2K
21.0%
YoY
|
-$914.5K
3.22%
YoY
|
-$1.070M
-24.77%
YoY
|
-$550.0K
37.46%
YoY
|
-$692.7K
-12.23%
YoY
|
-$886.0K
14.49%
YoY
|
-$1.422M
114.5%
YoY
|
-$400.1K
-23.31%
YoY
|
-$789.2K
147.14%
YoY
|
-$773.9K
44.29%
YoY
|
-$663.1K
136.3%
YoY
|
| INVESTING ACTIVITIES |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Capital Expenditures |
$50.00K
N/A
|
$500.0K
N/A
|
$75.00K
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
|
| 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 |
-$18.80K
-102.16%
YoY
|
-$20.00K
-46.95%
YoY
|
-$20.50K
-49.3%
YoY
|
$388.1K
-59.33%
YoY
|
$871.4K
792.83%
YoY
|
-$37.70K
-100.85%
YoY
|
-$40.43K
-103.23%
YoY
|
$954.3K
-124.94%
YoY
|
$97.60K
-101.62%
YoY
|
$4.433M
N/A
|
$1.250M
N/A
|
-$3.826M
-5835.65%
YoY
|
-$6.008M
-30141.7%
YoY
|
$0.00
-100.0%
YoY
|
$0.00
-100.0%
YoY
|
$66.71K
73.27%
YoY
|
$20.00K
-35.48%
YoY
|
$349.5K
1739.26%
YoY
|
$6.774M
135371.4%
YoY
|
| Cash From Investing Activities |
-$23.56K
-102.7%
YoY
|
-$520.0K
1279.31%
YoY
|
-$95.50K
136.21%
YoY
|
$388.1K
-59.33%
YoY
|
$871.4K
792.84%
YoY
|
-$37.70K
-100.85%
YoY
|
-$40.43K
-103.23%
YoY
|
$954.3K
-124.94%
YoY
|
$97.60K
-101.62%
YoY
|
$4.433M
N/A
|
$1.250M
N/A
|
-$3.826M
-5835.65%
YoY
|
-$6.008M
-30141.7%
YoY
|
$0.00
-100.0%
YoY
|
$0.00
-100.0%
YoY
|
$66.71K
73.27%
YoY
|
$20.00K
-35.48%
YoY
|
$349.5K
1739.26%
YoY
|
$6.774M
135371.4%
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
|
| Common Stock Issuance & Retirement, Net |
N/A
N/A
|
N/A
N/A
|
$634.9K
N/A
|
N/A
N/A
|
N/A
N/A
|
N/A
N/A
|
N/A
N/A
|
N/A
N/A
|
$1.000M
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
|
| 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 |
N/A
|
$2.131M
N/A
|
$634.9K
-63.54%
YoY
|
$2.094M
29.61%
YoY
|
N/A
N/A
|
$0.00
-100.0%
YoY
|
$1.742M
-1261.01%
YoY
|
$1.616M
-1333.63%
YoY
|
-$115.5K
N/A
|
-$191.1K
N/A
|
-$150.0K
-103.04%
YoY
|
-$131.0K
N/A
|
N/A
N/A
|
$0.00
N/A
|
$4.941M
N/A
|
$0.00
-100.0%
YoY
|
N/A
N/A
|
$0.00
N/A
|
$0.00
-100.0%
YoY
|
| NET CHANGE |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Cash From Operating Activities |
-$822.6K
-49.85%
YoY
|
-$780.3K
-14.94%
YoY
|
-$955.5K
-29.04%
YoY
|
-$1.285M
75.64%
YoY
|
-$1.640M
95.7%
YoY
|
-$917.4K
0.32%
YoY
|
-$1.347M
25.84%
YoY
|
-$731.8K
33.06%
YoY
|
-$838.2K
21.0%
YoY
|
-$914.5K
3.22%
YoY
|
-$1.070M
-24.77%
YoY
|
-$550.0K
37.46%
YoY
|
-$692.7K
-12.23%
YoY
|
-$886.0K
14.49%
YoY
|
-$1.422M
114.5%
YoY
|
-$400.1K
-23.31%
YoY
|
-$789.2K
147.14%
YoY
|
-$773.9K
44.29%
YoY
|
-$663.1K
136.3%
YoY
|
| Cash From Investing Activities |
-$23.56K
-102.7%
YoY
|
-$520.0K
1279.31%
YoY
|
-$95.50K
136.21%
YoY
|
$388.1K
-59.33%
YoY
|
$871.4K
792.84%
YoY
|
-$37.70K
-100.85%
YoY
|
-$40.43K
-103.23%
YoY
|
$954.3K
-124.94%
YoY
|
$97.60K
-101.62%
YoY
|
$4.433M
N/A
|
$1.250M
N/A
|
-$3.826M
-5835.65%
YoY
|
-$6.008M
-30141.7%
YoY
|
$0.00
-100.0%
YoY
|
$0.00
-100.0%
YoY
|
$66.71K
73.27%
YoY
|
$20.00K
-35.48%
YoY
|
$349.5K
1739.26%
YoY
|
$6.774M
135371.4%
YoY
|
| Cash From Financing Activities |
N/A
|
$2.131M
N/A
|
$634.9K
-63.54%
YoY
|
$2.094M
29.61%
YoY
|
N/A
N/A
|
$0.00
-100.0%
YoY
|
$1.742M
-1261.01%
YoY
|
$1.616M
-1333.63%
YoY
|
-$115.5K
N/A
|
-$191.1K
N/A
|
-$150.0K
-103.04%
YoY
|
-$131.0K
N/A
|
N/A
N/A
|
$0.00
N/A
|
$4.941M
N/A
|
$0.00
-100.0%
YoY
|
N/A
N/A
|
$0.00
N/A
|
$0.00
-100.0%
YoY
|
| Net Change In Cash |
-$846.2K
10.05%
YoY
|
$831.0K
-187.01%
YoY
|
-$416.1K
-217.35%
YoY
|
$1.197M
-34.89%
YoY
|
-$768.9K
-10.18%
YoY
|
-$955.1K
-128.71%
YoY
|
$354.6K
1081.97%
YoY
|
$1.838M
-140.78%
YoY
|
-$856.0K
-87.23%
YoY
|
$3.327M
-475.54%
YoY
|
$30.00K
-99.15%
YoY
|
-$4.507M
1251.92%
YoY
|
-$6.701M
N/A
|
-$886.0K
108.76%
YoY
|
$3.519M
-42.42%
YoY
|
-$333.4K
-31.35%
YoY
|
$0.00
-100.0%
YoY
|
-$424.4K
-17.96%
YoY
|
$6.110M
-2333.28%
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 |
-$822.6K
-49.85%
YoY
|
-$780.3K
-14.94%
YoY
|
-$955.5K
-29.04%
YoY
|
-$1.285M
75.64%
YoY
|
-$1.640M
95.7%
YoY
|
-$917.4K
0.32%
YoY
|
-$1.347M
25.84%
YoY
|
-$731.8K
33.06%
YoY
|
-$838.2K
21.0%
YoY
|
-$914.5K
3.22%
YoY
|
-$1.070M
-24.77%
YoY
|
-$550.0K
37.46%
YoY
|
-$692.7K
-12.23%
YoY
|
-$886.0K
14.49%
YoY
|
-$1.422M
114.5%
YoY
|
-$400.1K
-23.31%
YoY
|
-$789.2K
147.14%
YoY
|
-$773.9K
44.29%
YoY
|
-$663.1K
136.3%
YoY
|
| Capital Expenditures |
$50.00K
N/A
|
$500.0K
N/A
|
$75.00K
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
|
| Free Cash Flow |
-$872.6K
N/A
|
-$1.280M
N/A
|
-$1.031M
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
|
Loading...