|
Concept
|
2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|
| OPERATING ACTIVITIES |
|
|
|
|
| Net Income |
-$19.51M
557.31%
YoY
|
-$2.968M
75.83%
YoY
|
-$1.688M
-77.97%
YoY
|
-$7.663M
N/A
|
| Depreciation, Depletion And Amortization |
$591.0K
211.05%
YoY
|
$190.0K
272.55%
YoY
|
$51.00K
13.33%
YoY
|
$45.00K
N/A
|
| Cash From Operating Activities |
-$10.07M
305.03%
YoY
|
-$2.485M
837.74%
YoY
|
-$265.0K
-419.28%
YoY
|
$83.00K
N/A
|
| INVESTING ACTIVITIES |
|
|
|
|
| Capital Expenditures |
N/A
N/A
|
$38.00K
52.0%
YoY
|
$25.00K
-97.7%
YoY
|
$1.087M
N/A
|
| Acquisitions |
N/A
|
N/A
|
N/A
|
N/A
|
| Other Investing Activities |
N/A
|
N/A
|
N/A
|
N/A
|
| Cash From Investing Activities |
-$850.0K
-18.03%
YoY
|
-$1.037M
-3.53%
YoY
|
-$1.075M
-1.1%
YoY
|
-$1.087M
N/A
|
| FINANCING ACTIVITIES |
|
|
|
|
| Cash Dividend Paid |
N/A
|
N/A
|
N/A
|
N/A
|
| Common Stock Issuance & Retirement, Net |
$11.93M
N/A
|
$0.00
N/A
|
N/A
N/A
|
N/A
N/A
|
| Debt Paid & Issued, Net |
N/A
|
N/A
|
N/A
|
N/A
|
| Cash From Financing Activities |
$12.50M
288.98%
YoY
|
$3.213M
90.12%
YoY
|
$1.690M
N/A
|
N/A
|
| NET CHANGE |
|
|
|
|
| Cash From Operating Activities |
-$10.07M
305.03%
YoY
|
-$2.485M
837.74%
YoY
|
-$265.0K
-419.28%
YoY
|
$83.00K
N/A
|
| Cash From Investing Activities |
-$850.0K
-18.03%
YoY
|
-$1.037M
-3.53%
YoY
|
-$1.075M
-1.1%
YoY
|
-$1.087M
N/A
|
| Cash From Financing Activities |
$12.50M
288.98%
YoY
|
$3.213M
90.12%
YoY
|
$1.690M
N/A
|
N/A
|
| Net Change In Cash |
$1.583M
-612.3%
YoY
|
-$309.0K
-188.29%
YoY
|
$350.0K
-134.86%
YoY
|
-$1.004M
N/A
|
| FREE CASH FLOW |
N/A
|
N/A
|
N/A
|
N/A
|
| Cash From Operating Activities |
-$10.07M
305.03%
YoY
|
-$2.485M
837.74%
YoY
|
-$265.0K
-419.28%
YoY
|
$83.00K
N/A
|
| Capital Expenditures |
N/A
N/A
|
$38.00K
52.0%
YoY
|
$25.00K
-97.7%
YoY
|
$1.087M
N/A
|
| Free Cash Flow |
-$10.07M
298.93%
YoY
|
-$2.523M
770.0%
YoY
|
-$290.0K
-71.12%
YoY
|
-$1.004M
N/A
|
|
Concept
|
2026 Q1 | 2025 Q4 | 2025 Q3 | 2025 Q2 | 2025 Q1 | 2024 Q4 | 2024 Q3 | 2024 Q2 | 2023 Q4 |
|---|---|---|---|---|---|---|---|---|---|
| OPERATING ACTIVITIES |
|
|
|
|
|
|
|
|
|
| Net Income |
-$2.903M
-39.97%
YoY
|
-$9.902M
747.05%
YoY
|
-$1.987M
104.21%
YoY
|
-$2.784M
237.05%
YoY
|
-$4.836M
1094.07%
YoY
|
-$1.169M
264.17%
YoY
|
-$973.0K
N/A
|
-$826.0K
N/A
|
-$321.0K
N/A
|
| Depreciation, Depletion And Amortization |
$11.00K
-92.62%
YoY
|
$147.0K
-2.0%
YoY
|
$147.0K
1030.77%
YoY
|
$148.0K
448.15%
YoY
|
$149.0K
1046.15%
YoY
|
$150.0K
194.12%
YoY
|
$13.00K
N/A
|
$27.00K
N/A
|
$51.00K
N/A
|
| Cash From Operating Activities |
-$1.102M
-83.76%
YoY
|
-$1.030M
42.66%
YoY
|
-$1.458M
92.86%
YoY
|
-$792.0K
-21.35%
YoY
|
-$6.785M
1067.81%
YoY
|
-$722.0K
172.45%
YoY
|
-$756.0K
N/A
|
-$1.007M
N/A
|
-$265.0K
N/A
|
| INVESTING ACTIVITIES |
|
|
|
|
|
|
|
|
|
| Capital Expenditures |
$0.00
N/A
|
$22.00K
-90.0%
YoY
|
$298.0K
7.97%
YoY
|
$257.0K
-52.5%
YoY
|
N/A
N/A
|
$220.0K
-79.53%
YoY
|
$276.0K
N/A
|
$541.0K
N/A
|
$1.075M
N/A
|
| Acquisitions |
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
|
| Cash From Investing Activities |
N/A
N/A
|
-$22.00K
-90.0%
YoY
|
-$298.0K
7.97%
YoY
|
-$257.0K
-52.5%
YoY
|
-$273.0K
1.49%
YoY
|
-$220.0K
-79.53%
YoY
|
-$276.0K
N/A
|
-$541.0K
N/A
|
-$1.075M
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
|
| Common Stock Issuance & Retirement, Net |
$0.00
-100.0%
YoY
|
N/A
N/A
|
N/A
N/A
|
N/A
N/A
|
$8.900M
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
|
| Cash From Financing Activities |
-$450.0K
-106.2%
YoY
|
$2.373M
223.74%
YoY
|
$1.327M
15.09%
YoY
|
$1.541M
16.13%
YoY
|
$7.257M
691.38%
YoY
|
$733.0K
-56.63%
YoY
|
$1.153M
N/A
|
$1.327M
N/A
|
$1.690M
N/A
|
| NET CHANGE |
|
|
|
|
|
|
|
|
|
| Cash From Operating Activities |
-$1.102M
-83.76%
YoY
|
-$1.030M
42.66%
YoY
|
-$1.458M
92.86%
YoY
|
-$792.0K
-21.35%
YoY
|
-$6.785M
1067.81%
YoY
|
-$722.0K
172.45%
YoY
|
-$756.0K
N/A
|
-$1.007M
N/A
|
-$265.0K
N/A
|
| Cash From Investing Activities |
N/A
N/A
|
-$22.00K
-90.0%
YoY
|
-$298.0K
7.97%
YoY
|
-$257.0K
-52.5%
YoY
|
-$273.0K
1.49%
YoY
|
-$220.0K
-79.53%
YoY
|
-$276.0K
N/A
|
-$541.0K
N/A
|
-$1.075M
N/A
|
| Cash From Financing Activities |
-$450.0K
-106.2%
YoY
|
$2.373M
223.74%
YoY
|
$1.327M
15.09%
YoY
|
$1.541M
16.13%
YoY
|
$7.257M
691.38%
YoY
|
$733.0K
-56.63%
YoY
|
$1.153M
N/A
|
$1.327M
N/A
|
$1.690M
N/A
|
| Net Change In Cash |
-$1.552M
-879.9%
YoY
|
$1.321M
-732.06%
YoY
|
-$429.0K
-454.55%
YoY
|
$492.0K
-322.62%
YoY
|
$199.0K
197.01%
YoY
|
-$209.0K
-159.71%
YoY
|
$121.0K
N/A
|
-$221.0K
N/A
|
$350.0K
N/A
|
| FREE CASH FLOW |
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
| Cash From Operating Activities |
-$1.102M
-83.76%
YoY
|
-$1.030M
42.66%
YoY
|
-$1.458M
92.86%
YoY
|
-$792.0K
-21.35%
YoY
|
-$6.785M
1067.81%
YoY
|
-$722.0K
172.45%
YoY
|
-$756.0K
N/A
|
-$1.007M
N/A
|
-$265.0K
N/A
|
| Capital Expenditures |
$0.00
N/A
|
$22.00K
-90.0%
YoY
|
$298.0K
7.97%
YoY
|
$257.0K
-52.5%
YoY
|
N/A
N/A
|
$220.0K
-79.53%
YoY
|
$276.0K
N/A
|
$541.0K
N/A
|
$1.075M
N/A
|
| Free Cash Flow |
-$1.102M
-83.76%
YoY
|
-$1.052M
11.68%
YoY
|
-$1.756M
70.16%
YoY
|
-$1.049M
-32.24%
YoY
|
-$6.785M
1046.11%
YoY
|
-$942.0K
-29.7%
YoY
|
-$1.032M
N/A
|
-$1.548M
N/A
|
-$1.340M
N/A
|
Loading...