|
Concept
|
2025 | 2024 | 2023 | 2022 | 2021 |
|---|---|---|---|---|---|
| OPERATING ACTIVITIES |
|
|
|
|
|
| Net Income |
-$5.917M
24.05%
YoY
|
-$4.770M
-317.02%
YoY
|
$2.198M
-69.17%
YoY
|
$7.129M
120.92%
YoY
|
$3.227M
-359.61%
YoY
|
| Depreciation, Depletion And Amortization |
$2.078M
52.68%
YoY
|
$1.361M
-7.23%
YoY
|
$1.467M
6.46%
YoY
|
$1.378M
130.82%
YoY
|
$597.0K
233.52%
YoY
|
| Cash From Operating Activities |
-$7.255M
160.32%
YoY
|
-$2.787M
-984.76%
YoY
|
$315.0K
-96.67%
YoY
|
$9.450M
276.94%
YoY
|
$2.507M
-275.81%
YoY
|
| INVESTING ACTIVITIES |
|
|
|
|
|
| Capital Expenditures |
$1.703M
9361.11%
YoY
|
$18.00K
-81.82%
YoY
|
$99.00K
-80.36%
YoY
|
$504.0K
-277.46%
YoY
|
-$284.0K
1320.0%
YoY
|
| Acquisitions |
N/A
|
$0.00
-100.0%
YoY
|
$2.055M
149.09%
YoY
|
$825.0K
-86.28%
YoY
|
$6.015M
50.49%
YoY
|
| Other Investing Activities |
$6.273M
482.99%
YoY
|
$1.076M
-152.36%
YoY
|
-$2.055M
150.0%
YoY
|
-$822.0K
-86.33%
YoY
|
-$6.015M
50.38%
YoY
|
| Cash From Investing Activities |
$4.570M
331.95%
YoY
|
$1.058M
-149.12%
YoY
|
-$2.154M
62.44%
YoY
|
-$1.326M
-78.95%
YoY
|
-$6.299M
56.73%
YoY
|
| FINANCING ACTIVITIES |
|
|
|
|
|
| Cash Dividend Paid |
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
| Common Stock Issuance & Retirement, Net |
$2.638M
-4.94%
YoY
|
$2.775M
189.36%
YoY
|
$959.0K
-15.21%
YoY
|
$1.131M
N/A
|
$0.00
-100.0%
YoY
|
| Debt Paid & Issued, Net |
$10.94M
N/A
|
$0.00
N/A
|
N/A
|
N/A
|
N/A
|
| Cash From Financing Activities |
-$1.958M
-36.88%
YoY
|
-$3.102M
26.46%
YoY
|
-$2.453M
20.42%
YoY
|
-$2.037M
50825.0%
YoY
|
-$4.000K
-99.57%
YoY
|
| NET CHANGE |
|
|
|
|
|
| Cash From Operating Activities |
-$7.255M
160.32%
YoY
|
-$2.787M
-984.76%
YoY
|
$315.0K
-96.67%
YoY
|
$9.450M
276.94%
YoY
|
$2.507M
-275.81%
YoY
|
| Cash From Investing Activities |
$4.570M
331.95%
YoY
|
$1.058M
-149.12%
YoY
|
-$2.154M
62.44%
YoY
|
-$1.326M
-78.95%
YoY
|
-$6.299M
56.73%
YoY
|
| Cash From Financing Activities |
-$1.958M
-36.88%
YoY
|
-$3.102M
26.46%
YoY
|
-$2.453M
20.42%
YoY
|
-$2.037M
50825.0%
YoY
|
-$4.000K
-99.57%
YoY
|
| Net Change In Cash |
-$4.257M
-22.64%
YoY
|
-$5.503M
27.77%
YoY
|
-$4.307M
-180.29%
YoY
|
$5.364M
-231.28%
YoY
|
-$4.086M
-25.96%
YoY
|
| FREE CASH FLOW |
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
| Cash From Operating Activities |
-$7.255M
160.32%
YoY
|
-$2.787M
-984.76%
YoY
|
$315.0K
-96.67%
YoY
|
$9.450M
276.94%
YoY
|
$2.507M
-275.81%
YoY
|
| Capital Expenditures |
$1.703M
9361.11%
YoY
|
$18.00K
-81.82%
YoY
|
$99.00K
-80.36%
YoY
|
$504.0K
-277.46%
YoY
|
-$284.0K
1320.0%
YoY
|
| Free Cash Flow |
-$8.958M
219.36%
YoY
|
-$2.805M
-1398.61%
YoY
|
$216.0K
-97.59%
YoY
|
$8.946M
220.53%
YoY
|
$2.791M
-298.51%
YoY
|
|
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 |
-$3.793M
116.0%
YoY
|
-$2.382M
307.18%
YoY
|
-$1.764M
108.51%
YoY
|
-$688.0K
56.01%
YoY
|
-$1.756M
-39.41%
YoY
|
-$585.0K
-179.81%
YoY
|
-$846.0K
-258.72%
YoY
|
-$441.0K
-176.3%
YoY
|
-$2.898M
-918.64%
YoY
|
$733.0K
1082.26%
YoY
|
$533.0K
-44.19%
YoY
|
$578.0K
-81.31%
YoY
|
$354.0K
-88.27%
YoY
|
$62.00K
-96.99%
YoY
|
$955.0K
-36.08%
YoY
|
$3.093M
-2635.25%
YoY
|
$3.019M
-1587.19%
YoY
|
$2.058M
71.5%
YoY
|
$1.494M
-229.13%
YoY
|
| Depreciation, Depletion And Amortization |
$942.0K
232.86%
YoY
|
$280.0K
-12.23%
YoY
|
$666.0K
86.03%
YoY
|
$250.0K
-12.89%
YoY
|
$283.0K
-28.72%
YoY
|
$319.0K
-18.41%
YoY
|
$358.0K
-5.79%
YoY
|
$287.0K
-18.93%
YoY
|
$397.0K
14.08%
YoY
|
$391.0K
8.31%
YoY
|
$380.0K
6.74%
YoY
|
$354.0K
5.04%
YoY
|
$348.0K
7.41%
YoY
|
$361.0K
40.47%
YoY
|
$356.0K
204.27%
YoY
|
$337.0K
198.23%
YoY
|
$324.0K
194.55%
YoY
|
$257.0K
133.64%
YoY
|
$117.0K
485.0%
YoY
|
| Cash From Operating Activities |
-$1.396M
74.06%
YoY
|
-$3.854M
-290.79%
YoY
|
-$2.738M
-318.86%
YoY
|
$140.0K
-103.28%
YoY
|
-$802.0K
-55.07%
YoY
|
$2.020M
-39.45%
YoY
|
$1.251M
-276.2%
YoY
|
-$4.273M
-261.31%
YoY
|
-$1.785M
-63.97%
YoY
|
$3.336M
-23.36%
YoY
|
-$710.0K
745.24%
YoY
|
$2.649M
-64.99%
YoY
|
-$4.954M
107.63%
YoY
|
$4.353M
161.6%
YoY
|
-$84.00K
-103.72%
YoY
|
$7.567M
658.98%
YoY
|
-$2.386M
-1.08%
YoY
|
$1.664M
-2477.14%
YoY
|
$2.256M
-551.2%
YoY
|
| INVESTING ACTIVITIES |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Capital Expenditures |
$1.292M
21433.33%
YoY
|
$1.045M
-26225.0%
YoY
|
$615.0K
-61600.0%
YoY
|
$30.00K
114.29%
YoY
|
$6.000K
-33.33%
YoY
|
-$4.000K
-111.43%
YoY
|
-$1.000K
-105.0%
YoY
|
$14.00K
1300.0%
YoY
|
$9.000K
-76.32%
YoY
|
$35.00K
-52.7%
YoY
|
$20.00K
-106.67%
YoY
|
$1.000K
-102.7%
YoY
|
$38.00K
-140.86%
YoY
|
$74.00K
-154.41%
YoY
|
-$300.0K
1053.85%
YoY
|
-$37.00K
-54.88%
YoY
|
-$93.00K
132.5%
YoY
|
-$136.0K
N/A
|
-$26.00K
160.0%
YoY
|
| 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 |
$3.180M
N/A
|
-$536.0K
N/A
|
$6.809M
N/A
|
$0.00
N/A
|
$0.00
-100.0%
YoY
|
$0.00
-100.0%
YoY
|
$0.00
N/A
|
$0.00
-100.0%
YoY
|
$1.076M
-1445.0%
YoY
|
-$2.055M
-68600.0%
YoY
|
$0.00
-100.0%
YoY
|
$20.69M
-1331.55%
YoY
|
-$80.00K
-91.49%
YoY
|
$3.000K
-100.05%
YoY
|
-$825.0K
-1278.57%
YoY
|
-$1.680M
366.67%
YoY
|
-$940.0K
-105.01%
YoY
|
-$6.015M
50.38%
YoY
|
$70.00K
-12.5%
YoY
|
| Cash From Investing Activities |
$1.888M
-31566.67%
YoY
|
-$1.581M
-39625.0%
YoY
|
$6.194M
619300.0%
YoY
|
-$30.00K
114.29%
YoY
|
-$6.000K
-100.56%
YoY
|
$4.000K
-100.19%
YoY
|
$1.000K
-105.0%
YoY
|
-$14.00K
1300.0%
YoY
|
$1.067M
-2907.89%
YoY
|
-$2.090M
2843.66%
YoY
|
-$20.00K
-98.22%
YoY
|
-$1.000K
-97.3%
YoY
|
-$38.00K
-59.14%
YoY
|
-$71.00K
-98.85%
YoY
|
-$1.125M
4226.92%
YoY
|
-$37.00K
-54.88%
YoY
|
-$93.00K
132.5%
YoY
|
-$6.151M
53.78%
YoY
|
-$26.00K
160.0%
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 |
$712.0K
N/A
|
N/A
N/A
|
N/A
N/A
|
N/A
N/A
|
$0.00
-100.0%
YoY
|
N/A
N/A
|
N/A
N/A
|
N/A
N/A
|
$936.0K
N/A
|
N/A
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
|
N/A
N/A
|
| Debt Paid & Issued, Net |
$13.12M
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
|
N/A
|
N/A
|
N/A
|
N/A
|
| Cash From Financing Activities |
-$3.504M
43700.0%
YoY
|
$652.0K
-630.08%
YoY
|
-$2.579M
546.37%
YoY
|
-$20.00K
-98.65%
YoY
|
-$8.000K
-99.27%
YoY
|
-$123.0K
-40.58%
YoY
|
-$399.0K
81.36%
YoY
|
-$1.485M
-20.5%
YoY
|
-$1.095M
567.68%
YoY
|
-$207.0K
417.5%
YoY
|
-$220.0K
-87.58%
YoY
|
-$1.868M
N/A
|
-$164.0K
-27.43%
YoY
|
-$40.00K
N/A
|
-$1.771M
N/A
|
$0.00
-100.0%
YoY
|
-$226.0K
N/A
|
$0.00
N/A
|
$0.00
N/A
|
| NET CHANGE |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Cash From Operating Activities |
-$1.396M
74.06%
YoY
|
-$3.854M
-290.79%
YoY
|
-$2.738M
-318.86%
YoY
|
$140.0K
-103.28%
YoY
|
-$802.0K
-55.07%
YoY
|
$2.020M
-39.45%
YoY
|
$1.251M
-276.2%
YoY
|
-$4.273M
-261.31%
YoY
|
-$1.785M
-63.97%
YoY
|
$3.336M
-23.36%
YoY
|
-$710.0K
745.24%
YoY
|
$2.649M
-64.99%
YoY
|
-$4.954M
107.63%
YoY
|
$4.353M
161.6%
YoY
|
-$84.00K
-103.72%
YoY
|
$7.567M
658.98%
YoY
|
-$2.386M
-1.08%
YoY
|
$1.664M
-2477.14%
YoY
|
$2.256M
-551.2%
YoY
|
| Cash From Investing Activities |
$1.888M
-31566.67%
YoY
|
-$1.581M
-39625.0%
YoY
|
$6.194M
619300.0%
YoY
|
-$30.00K
114.29%
YoY
|
-$6.000K
-100.56%
YoY
|
$4.000K
-100.19%
YoY
|
$1.000K
-105.0%
YoY
|
-$14.00K
1300.0%
YoY
|
$1.067M
-2907.89%
YoY
|
-$2.090M
2843.66%
YoY
|
-$20.00K
-98.22%
YoY
|
-$1.000K
-97.3%
YoY
|
-$38.00K
-59.14%
YoY
|
-$71.00K
-98.85%
YoY
|
-$1.125M
4226.92%
YoY
|
-$37.00K
-54.88%
YoY
|
-$93.00K
132.5%
YoY
|
-$6.151M
53.78%
YoY
|
-$26.00K
160.0%
YoY
|
| Cash From Financing Activities |
-$3.504M
43700.0%
YoY
|
$652.0K
-630.08%
YoY
|
-$2.579M
546.37%
YoY
|
-$20.00K
-98.65%
YoY
|
-$8.000K
-99.27%
YoY
|
-$123.0K
-40.58%
YoY
|
-$399.0K
81.36%
YoY
|
-$1.485M
-20.5%
YoY
|
-$1.095M
567.68%
YoY
|
-$207.0K
417.5%
YoY
|
-$220.0K
-87.58%
YoY
|
-$1.868M
N/A
|
-$164.0K
-27.43%
YoY
|
-$40.00K
N/A
|
-$1.771M
N/A
|
$0.00
-100.0%
YoY
|
-$226.0K
N/A
|
$0.00
N/A
|
$0.00
N/A
|
| Net Change In Cash |
-$3.115M
587.64%
YoY
|
-$4.783M
-351.6%
YoY
|
$877.0K
2.81%
YoY
|
$90.00K
-101.56%
YoY
|
-$453.0K
-79.13%
YoY
|
$1.901M
82.96%
YoY
|
$853.0K
-189.79%
YoY
|
-$5.772M
-840.0%
YoY
|
-$2.171M
-58.18%
YoY
|
$1.039M
-75.51%
YoY
|
-$950.0K
-68.12%
YoY
|
$780.0K
-89.64%
YoY
|
-$5.191M
100.35%
YoY
|
$4.242M
-194.54%
YoY
|
-$2.980M
-233.63%
YoY
|
$7.530M
726.56%
YoY
|
-$2.591M
-0.65%
YoY
|
-$4.487M
10.25%
YoY
|
$2.230M
-537.25%
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 |
-$1.396M
74.06%
YoY
|
-$3.854M
-290.79%
YoY
|
-$2.738M
-318.86%
YoY
|
$140.0K
-103.28%
YoY
|
-$802.0K
-55.07%
YoY
|
$2.020M
-39.45%
YoY
|
$1.251M
-276.2%
YoY
|
-$4.273M
-261.31%
YoY
|
-$1.785M
-63.97%
YoY
|
$3.336M
-23.36%
YoY
|
-$710.0K
745.24%
YoY
|
$2.649M
-64.99%
YoY
|
-$4.954M
107.63%
YoY
|
$4.353M
161.6%
YoY
|
-$84.00K
-103.72%
YoY
|
$7.567M
658.98%
YoY
|
-$2.386M
-1.08%
YoY
|
$1.664M
-2477.14%
YoY
|
$2.256M
-551.2%
YoY
|
| Capital Expenditures |
$1.292M
21433.33%
YoY
|
$1.045M
-26225.0%
YoY
|
$615.0K
-61600.0%
YoY
|
$30.00K
114.29%
YoY
|
$6.000K
-33.33%
YoY
|
-$4.000K
-111.43%
YoY
|
-$1.000K
-105.0%
YoY
|
$14.00K
1300.0%
YoY
|
$9.000K
-76.32%
YoY
|
$35.00K
-52.7%
YoY
|
$20.00K
-106.67%
YoY
|
$1.000K
-102.7%
YoY
|
$38.00K
-140.86%
YoY
|
$74.00K
-154.41%
YoY
|
-$300.0K
1053.85%
YoY
|
-$37.00K
-54.88%
YoY
|
-$93.00K
132.5%
YoY
|
-$136.0K
N/A
|
-$26.00K
160.0%
YoY
|
| Free Cash Flow |
-$2.688M
232.67%
YoY
|
-$4.899M
-342.05%
YoY
|
-$3.353M
-367.81%
YoY
|
$110.0K
-102.57%
YoY
|
-$808.0K
-54.96%
YoY
|
$2.024M
-38.69%
YoY
|
$1.252M
-271.51%
YoY
|
-$4.287M
-261.9%
YoY
|
-$1.794M
-64.06%
YoY
|
$3.301M
-22.86%
YoY
|
-$730.0K
-437.96%
YoY
|
$2.648M
-65.18%
YoY
|
-$4.992M
117.71%
YoY
|
$4.279M
137.72%
YoY
|
$216.0K
-90.53%
YoY
|
$7.604M
604.73%
YoY
|
-$2.293M
-3.33%
YoY
|
$1.800M
-2671.43%
YoY
|
$2.282M
-565.71%
YoY
|
Loading...