|
Concept
|
2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|
| OPERATING ACTIVITIES |
|
|
|
|
| Net Income |
-$14.32M
92.81%
YoY
|
-$7.428M
17.64%
YoY
|
-$6.315M
1143.92%
YoY
|
-$507.6K
N/A
|
| Depreciation, Depletion And Amortization |
$381.3K
11.8%
YoY
|
$341.1K
42.71%
YoY
|
$239.0K
126.85%
YoY
|
$105.4K
N/A
|
| Cash From Operating Activities |
-$6.216M
51.79%
YoY
|
-$4.095M
104.38%
YoY
|
-$2.004M
-285.7%
YoY
|
$1.079M
N/A
|
| INVESTING ACTIVITIES |
|
|
|
|
| Capital Expenditures |
$48.81K
-23.5%
YoY
|
$63.80K
111.47%
YoY
|
$30.17K
14.54%
YoY
|
$26.34K
N/A
|
| Acquisitions |
N/A
|
N/A
|
N/A
|
N/A
|
| Other Investing Activities |
N/A
|
N/A
|
$0.00
-100.0%
YoY
|
$195.9K
N/A
|
| Cash From Investing Activities |
-$241.4K
-44.69%
YoY
|
-$436.4K
1346.43%
YoY
|
-$30.17K
-117.79%
YoY
|
$169.6K
N/A
|
| FINANCING ACTIVITIES |
|
|
|
|
| Cash Dividend Paid |
N/A
|
N/A
|
N/A
|
N/A
|
| Common Stock Issuance & Retirement, Net |
$12.95M
209.73%
YoY
|
$4.180M
315.77%
YoY
|
$1.005M
-14.48%
YoY
|
$1.176M
N/A
|
| Debt Paid & Issued, Net |
N/A
|
N/A
|
N/A
|
N/A
|
| Cash From Financing Activities |
$21.28M
266.95%
YoY
|
$5.799M
488.66%
YoY
|
$985.2K
95.62%
YoY
|
$503.6K
N/A
|
| NET CHANGE |
|
|
|
|
| Cash From Operating Activities |
-$6.216M
51.79%
YoY
|
-$4.095M
104.38%
YoY
|
-$2.004M
-285.7%
YoY
|
$1.079M
N/A
|
| Cash From Investing Activities |
-$241.4K
-44.69%
YoY
|
-$436.4K
1346.43%
YoY
|
-$30.17K
-117.79%
YoY
|
$169.6K
N/A
|
| Cash From Financing Activities |
$21.28M
266.95%
YoY
|
$5.799M
488.66%
YoY
|
$985.2K
95.62%
YoY
|
$503.6K
N/A
|
| Net Change In Cash |
$14.82M
1069.56%
YoY
|
$1.267M
-220.83%
YoY
|
-$1.049M
-159.86%
YoY
|
$1.752M
N/A
|
| FREE CASH FLOW |
N/A
|
N/A
|
N/A
|
N/A
|
| Cash From Operating Activities |
-$6.216M
51.79%
YoY
|
-$4.095M
104.38%
YoY
|
-$2.004M
-285.7%
YoY
|
$1.079M
N/A
|
| Capital Expenditures |
$48.81K
-23.5%
YoY
|
$63.80K
111.47%
YoY
|
$30.17K
14.54%
YoY
|
$26.34K
N/A
|
| Free Cash Flow |
-$6.265M
50.63%
YoY
|
-$4.159M
104.48%
YoY
|
-$2.034M
-293.21%
YoY
|
$1.053M
N/A
|
|
Concept
|
2026 Q1 | 2025 Q4 | 2025 Q3 | 2025 Q2 | 2025 Q1 | 2024 Q4 | 2024 Q3 | 2024 Q2 | 2024 Q1 | 2023 Q4 |
|---|---|---|---|---|---|---|---|---|---|---|
| OPERATING ACTIVITIES |
|
|
|
|
|
|
|
|
|
|
| Net Income |
-$2.793M
-29.55%
YoY
|
-$3.433M
148.01%
YoY
|
-$5.010M
35.95%
YoY
|
-$1.915M
57.59%
YoY
|
-$3.965M
246.63%
YoY
|
-$1.384M
-78.08%
YoY
|
-$3.685M
442.15%
YoY
|
-$1.215M
66.09%
YoY
|
-$1.144M
N/A
|
-$6.315M
N/A
|
| Depreciation, Depletion And Amortization |
$78.82K
-23.74%
YoY
|
$75.60K
-36.2%
YoY
|
$92.45K
-7.16%
YoY
|
$109.9K
76.25%
YoY
|
$103.4K
70.35%
YoY
|
$118.5K
-50.42%
YoY
|
$99.58K
66.62%
YoY
|
$62.38K
5.23%
YoY
|
$60.68K
N/A
|
$239.0K
N/A
|
| Cash From Operating Activities |
-$1.178M
25.08%
YoY
|
-$2.667M
158.84%
YoY
|
-$1.597M
-16.19%
YoY
|
-$1.011M
70.88%
YoY
|
-$941.8K
65.8%
YoY
|
-$1.030M
-48.58%
YoY
|
-$1.906M
N/A
|
-$591.5K
N/A
|
-$568.0K
N/A
|
-$2.004M
N/A
|
| INVESTING ACTIVITIES |
|
|
|
|
|
|
|
|
|
|
| Capital Expenditures |
$48.20K
164.15%
YoY
|
$7.800K
-96.29%
YoY
|
$7.700K
166.44%
YoY
|
$102.5K
-54.14%
YoY
|
$18.25K
N/A
|
$210.0K
596.06%
YoY
|
$2.890K
N/A
|
$223.5K
N/A
|
N/A
N/A
|
$30.17K
N/A
|
| Acquisitions |
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
|
N/A
|
$0.00
N/A
|
| Cash From Investing Activities |
-$81.70K
-33.77%
YoY
|
-$7.800K
-96.29%
YoY
|
-$7.700K
166.44%
YoY
|
-$102.5K
-54.14%
YoY
|
-$123.4K
N/A
|
-$210.0K
596.06%
YoY
|
-$2.890K
N/A
|
-$223.5K
N/A
|
N/A
N/A
|
-$30.17K
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
|
| Common Stock Issuance & Retirement, Net |
$731.1K
N/A
|
$14.00M
N/A
|
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
|
| Debt Paid & Issued, Net |
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
| Cash From Financing Activities |
-$731.4K
-11164.31%
YoY
|
$11.87M
1254.63%
YoY
|
$8.364M
105.64%
YoY
|
$1.039M
75.71%
YoY
|
$6.610K
-97.5%
YoY
|
$876.3K
-11.05%
YoY
|
$4.067M
N/A
|
$591.3K
N/A
|
$264.3K
N/A
|
$985.2K
N/A
|
| NET CHANGE |
|
|
|
|
|
|
|
|
|
|
| Cash From Operating Activities |
-$1.178M
25.08%
YoY
|
-$2.667M
158.84%
YoY
|
-$1.597M
-16.19%
YoY
|
-$1.011M
70.88%
YoY
|
-$941.8K
65.8%
YoY
|
-$1.030M
-48.58%
YoY
|
-$1.906M
N/A
|
-$591.5K
N/A
|
-$568.0K
N/A
|
-$2.004M
N/A
|
| Cash From Investing Activities |
-$81.70K
-33.77%
YoY
|
-$7.800K
-96.29%
YoY
|
-$7.700K
166.44%
YoY
|
-$102.5K
-54.14%
YoY
|
-$123.4K
N/A
|
-$210.0K
596.06%
YoY
|
-$2.890K
N/A
|
-$223.5K
N/A
|
N/A
N/A
|
-$30.17K
N/A
|
| Cash From Financing Activities |
-$731.4K
-11164.31%
YoY
|
$11.87M
1254.63%
YoY
|
$8.364M
105.64%
YoY
|
$1.039M
75.71%
YoY
|
$6.610K
-97.5%
YoY
|
$876.3K
-11.05%
YoY
|
$4.067M
N/A
|
$591.3K
N/A
|
$264.3K
N/A
|
$985.2K
N/A
|
| Net Change In Cash |
-$1.991M
88.1%
YoY
|
$9.196M
-2626.37%
YoY
|
$6.759M
213.1%
YoY
|
-$74.20K
-66.82%
YoY
|
-$1.059M
248.47%
YoY
|
-$364.0K
-65.3%
YoY
|
$2.159M
N/A
|
-$223.7K
N/A
|
-$303.8K
N/A
|
-$1.049M
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
|
| Cash From Operating Activities |
-$1.178M
25.08%
YoY
|
-$2.667M
158.84%
YoY
|
-$1.597M
-16.19%
YoY
|
-$1.011M
70.88%
YoY
|
-$941.8K
65.8%
YoY
|
-$1.030M
-48.58%
YoY
|
-$1.906M
N/A
|
-$591.5K
N/A
|
-$568.0K
N/A
|
-$2.004M
N/A
|
| Capital Expenditures |
$48.20K
164.15%
YoY
|
$7.800K
-96.29%
YoY
|
$7.700K
166.44%
YoY
|
$102.5K
-54.14%
YoY
|
$18.25K
N/A
|
$210.0K
596.06%
YoY
|
$2.890K
N/A
|
$223.5K
N/A
|
N/A
N/A
|
$30.17K
N/A
|
| Free Cash Flow |
-$1.226M
27.73%
YoY
|
-$2.675M
115.64%
YoY
|
-$1.605M
-15.91%
YoY
|
-$1.113M
36.59%
YoY
|
-$960.0K
69.01%
YoY
|
-$1.240M
-39.02%
YoY
|
-$1.909M
N/A
|
-$815.0K
N/A
|
-$568.0K
N/A
|
-$2.034M
N/A
|
Loading...