Balance sheets
| Dec 31, 2024 | Sep 30, 2024 | Jun 30, 2024 | Mar 31, 2024 | Dec 31, 2023 | Sep 30, 2023 | Jun 30, 2023 | Mar 31, 2023 | Dec 31, 2022 | Sep 30, 2022 | Jun 30, 2022 | Mar 31, 2022 | Dec 31, 2021 | Sep 30, 2021 | Jun 30, 2021 | Mar 31, 2021 | Dec 31, 2020 | Sep 30, 2020 | Jun 30, 2020 | Mar 31, 2020 | Dec 31, 2019 | Sep 30, 2019 | Jun 30, 2019 | Mar 31, 2019 | Dec 31, 2018 | Sep 30, 2018 | Jun 30, 2018 | Mar 31, 2018 | Dec 31, 2017 | Sep 30, 2017 | Jun 30, 2017 | Mar 31, 2017 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Total Assets | $92.3 M(-9.9%) | $102.5 M(-9.7%) | $113.5 M(-8.2%) | $123.7 M(-5.7%) | $131.1 M(+210.6%) | $42.2 M(+180.7%) | $15.0 M(-28.7%) | $21.1 M(-29.0%) | $29.7 M(-27.0%) | $40.7 M(-30.7%) | $58.7 M(-21.3%) | $74.6 M(-17.6%) | $90.5 M(-9.9%) | $100.5 M(-3.3%) | $103.9 M(-4.0%) | $108.3 M(-0.9%) | $109.3 M(+439.1%) | $20.3 M(+228.7%) | $6.2 M(+6.8%) | $5.8 M(+8.3%) | $5.3 M(-39.0%) | $8.7 M(-32.5%) | $12.9 M(-7.6%) | $14.0 M(+86.3%) | $7.5 M(-15.4%) | $8.9 M(+7.7%) | $8.3 M(-26.8%) | $11.3 M(-20.8%) | $14.2 M(+444.1%) | $2.6 M(+7.4%) | $2.4 M(-34.4%) | $3.7 M | |
Current Assets | $89.9 M(-10.0%) | $99.9 M(-9.8%) | $110.8 M(-8.2%) | $120.7 M(-5.8%) | $128.1 M(+227.9%) | $39.1 M(+237.5%) | $11.6 M(-33.9%) | $17.5 M(-32.8%) | $26.1 M(-29.4%) | $36.9 M(-32.9%) | $55.0 M(-22.5%) | $71.0 M(-18.2%) | $86.8 M(-10.0%) | $96.4 M(-3.4%) | $99.8 M(-4.1%) | $104.1 M(-0.8%) | $105.0 M(+557.4%) | $16.0 M(+633.0%) | $2.2 M(+37.9%) | $1.6 M(+14.3%) | $1.4 M(-70.4%) | $4.7 M(-46.7%) | $8.8 M(-35.6%) | $13.6 M(+90.9%) | $7.1 M(-15.8%) | $8.5 M(+8.0%) | $7.8 M(-28.8%) | $11.0 M(-21.1%) | $14.0 M(+500.3%) | $2.3 M(+9.5%) | $2.1 M(-37.1%) | $3.4 M | |
Non Current Assets | $2.4 M(-7.1%) | $2.5 M(-6.0%) | $2.7 M(-9.1%) | $3.0 M(+0.9%) | $3.0 M(-5.3%) | $3.1 M(-9.7%) | $3.5 M(-3.6%) | $3.6 M(-1.9%) | $3.7 M(-3.6%) | $3.8 M(+1.5%) | $3.7 M(+2.4%) | $3.6 M(-3.2%) | $3.8 M(-7.3%) | $4.1 M(-0.5%) | $4.1 M(-2.0%) | $4.2 M(-2.6%) | $4.3 M(-0.5%) | $4.3 M(+7.8%) | $4.0 M(-4.9%) | $4.2 M(+6.2%) | $3.9 M(-2.7%) | $4.1 M(-2.6%) | $4.2 M(+988.7%) | $382.8 K(+0.0%) | $382.7 K(-6.6%) | $409.6 K(+0.7%) | $406.8 K(+59.4%) | $255.2 K(-5.7%) | $270.6 K(-6.6%) | $289.8 K(-6.7%) | $310.7 K(-7.1%) | $334.3 K | |
Total Liabilities | $11.2 M(+17.5%) | $9.5 M(+8.9%) | $8.7 M(-6.6%) | $9.4 M(+20.4%) | $7.8 M(+18.8%) | $6.6 M(-19.9%) | $8.2 M(-9.2%) | $9.0 M(-0.3%) | $9.0 M(-18.6%) | $11.1 M(-12.4%) | $12.7 M(+27.6%) | $9.9 M(-6.0%) | $10.6 M(-46.8%) | $19.8 M(+8.5%) | $18.3 M(+12.2%) | $16.3 M(+5.5%) | $15.5 M(-3.7%) | $16.0 M(+36.3%) | $11.8 M(+2.4%) | $11.5 M(+0.7%) | $11.4 M(-7.6%) | $12.4 M(+9.2%) | $11.3 M(+63.2%) | $6.9 M(+19.0%) | $5.8 M(+19.0%) | $4.9 M(-2.6%) | $5.0 M(+15.4%) | $4.4 M(+9.6%) | $4.0 M(-7.2%) | $4.3 M(+40.9%) | $3.0 M(-1.7%) | $3.1 M | |
Current Liabilities | $9.6 M(+27.9%) | $7.5 M(+20.6%) | $6.2 M(+21.7%) | $5.1 M(+23.0%) | $4.2 M(+43.1%) | $2.9 M(-28.1%) | $4.0 M(-11.5%) | $4.6 M(+6.7%) | $4.3 M(-29.1%) | $6.0 M(-32.3%) | $8.9 M(+54.8%) | $5.8 M(-10.2%) | $6.4 M(-18.9%) | $7.9 M(+26.3%) | $6.3 M(+49.6%) | $4.2 M(+40.5%) | $3.0 M(-9.7%) | $3.3 M(+23.5%) | $2.7 M(-3.5%) | $2.8 M(-5.6%) | $2.9 M(-28.7%) | $4.1 M(+24.4%) | $3.3 M(+18.1%) | $2.8 M(+42.5%) | $2.0 M(+50.3%) | $1.3 M(-30.1%) | $1.9 M(+28.3%) | $1.5 M(+9.9%) | $1.3 M(-29.6%) | $1.9 M(+87.5%) | $1.0 M(-26.5%) | $1.4 M | |
Long Term Liabilities | $1.6 M(-21.8%) | $2.0 M(-20.3%) | $2.5 M(-40.9%) | $4.2 M(+17.3%) | $3.6 M(-0.6%) | $3.6 M(-11.9%) | $4.1 M(-6.8%) | $4.4 M(-6.6%) | $4.7 M(-6.0%) | $5.1 M(+34.8%) | $3.7 M(-10.0%) | $4.2 M(+0.6%) | $4.1 M(-65.3%) | $11.9 M(-0.8%) | $12.0 M(-0.8%) | $12.1 M(-2.9%) | $12.5 M(-2.1%) | $12.7 M(+40.0%) | $9.1 M(+4.3%) | $8.7 M(+2.9%) | $8.5 M(+2.9%) | $8.2 M(+2.9%) | $8.0 M(+93.8%) | $4.1 M(+7.0%) | $3.9 M(+7.6%) | $3.6 M(+13.6%) | $3.2 M(+8.9%) | $2.9 M(+9.4%) | $2.7 M(+10.3%) | $2.4 M(+17.9%) | $2.0 M(+17.9%) | $1.7 M | |
Shareholders Equity | $81.1 M(-12.8%) | $93.0 M(-11.3%) | $104.8 M(-8.3%) | $114.3 M(-7.3%) | $123.3 M(+245.9%) | $35.6 M(+420.4%) | $6.8 M(-43.3%) | $12.1 M(-41.6%) | $20.7 M(-30.2%) | $29.6 M(-35.7%) | $46.1 M(-28.8%) | $64.7 M(-19.1%) | $80.0 M(-0.8%) | $80.7 M(-5.8%) | $85.6 M(-6.9%) | $92.0 M(-1.9%) | $93.8 M(+2121.6%) | $4.2 M(+175.3%) | -$5.6 M(+2.0%) | -$5.7 M(+6.0%) | -$6.1 M(-67.9%) | -$3.6 M(-323.3%) | $1.6 M(-77.0%) | $7.1 M(+318.0%) | $1.7 M(-57.6%) | $4.0 M(+23.8%) | $3.2 M(-53.4%) | $6.9 M(-32.6%) | $10.3 M(+714.0%) | -$1.7 M(-175.5%) | -$606.8 K(-198.5%) | $615.8 K | |
Book Value | $81.1 M(-12.8%) | $93.0 M(-11.3%) | $104.8 M(-8.3%) | $114.3 M(-7.3%) | $123.3 M(+245.9%) | $35.6 M(+420.4%) | $6.8 M(-43.3%) | $12.1 M(-41.6%) | $20.7 M(-30.2%) | $29.6 M(-35.7%) | $46.1 M(-28.8%) | $64.7 M(-19.1%) | $80.0 M(-0.8%) | $80.7 M(-5.8%) | $85.6 M(-6.9%) | $92.0 M(-1.9%) | $93.8 M(+2123.6%) | $4.2 M(+175.1%) | -$5.6 M(+2.0%) | -$5.7 M(+6.0%) | -$6.1 M(-67.8%) | -$3.6 M(-324.1%) | $1.6 M(-77.1%) | $7.1 M(+318.7%) | $1.7 M(-57.6%) | $4.0 M(+23.9%) | $3.2 M(-53.5%) | $6.9 M(-32.6%) | $10.3 M(+712.3%) | -$1.7 M(-174.3%) | -$610.8 K(-199.8%) | $611.8 K | |
Working Capital | $80.3 M(-13.1%) | $92.4 M(-11.6%) | $104.6 M(-9.5%) | $115.5 M(-6.8%) | $123.9 M(+242.7%) | $36.2 M(+380.3%) | $7.5 M(-41.8%) | $12.9 M(-40.6%) | $21.8 M(-29.5%) | $30.9 M(-33.0%) | $46.1 M(-29.4%) | $65.2 M(-18.8%) | $80.3 M(-9.2%) | $88.5 M(-5.4%) | $93.6 M(-6.4%) | $99.9 M(-2.0%) | $102.0 M(+705.1%) | $12.7 M(+2663.8%) | -$494.2 K(+58.5%) | -$1.2 M(+23.4%) | -$1.6 M(-377.8%) | $559.6 K(-89.8%) | $5.5 M(-49.5%) | $10.8 M(+109.3%) | $5.2 M(-27.9%) | $7.2 M(+20.0%) | $6.0 M(-37.5%) | $9.6 M(-24.4%) | $12.6 M(+2752.0%) | $443.4 K(-60.5%) | $1.1 M(-44.2%) | $2.0 M | |
Cash And Cash Equivalents | $74.7 M(-11.3%) | $84.2 M(-18.1%) | $102.9 M(-13.6%) | $119.2 M(-5.8%) | $126.6 M(+236.5%) | $37.6 M(+290.9%) | $9.6 M(-42.2%) | $16.6 M(-33.5%) | $25.0 M(-29.1%) | $35.3 M(-32.1%) | $52.0 M(-23.7%) | $68.1 M(-18.6%) | $83.7 M(-10.6%) | $93.6 M(-4.2%) | $97.8 M(-5.2%) | $103.1 M(-1.2%) | $104.3 M(+577.5%) | $15.4 M(+896.1%) | $1.5 M(+14.1%) | $1.4 M(+27.4%) | $1.1 M(-73.9%) | $4.1 M(-50.9%) | $8.3 M(-36.7%) | $13.1 M(+108.4%) | $6.3 M(-19.7%) | $7.8 M(+8.3%) | $7.2 M(-30.3%) | $10.4 M(-20.4%) | $13.0 M(+638.6%) | $1.8 M(+8.4%) | $1.6 M(-44.3%) | $2.9 M | |
Accounts Payable | $1.0 M(+45.3%) | $715.0 K(-40.9%) | $1.2 M(-21.9%) | $1.5 M(-10.9%) | $1.7 M(+33.1%) | $1.3 M(-19.6%) | $1.6 M(-34.4%) | $2.5 M(+54.7%) | $1.6 M(-46.0%) | $3.0 M(-46.0%) | $5.5 M(+98.4%) | $2.8 M(+41.6%) | $1.9 M(-26.7%) | $2.7 M(+14.8%) | $2.3 M(+176.3%) | $838.3 K(+8.0%) | $776.4 K(-34.0%) | $1.2 M(-10.0%) | $1.3 M(-28.8%) | $1.8 M(+14.1%) | $1.6 M(+11.1%) | $1.4 M(+55.2%) | $933.9 K(-11.5%) | $1.1 M(-2.9%) | $1.1 M(+84.2%) | $590.1 K(-6.3%) | $629.5 K(-47.4%) | $1.2 M(+134.8%) | $509.3 K(-55.8%) | $1.2 M(+82.1%) | $632.0 K(-27.1%) | $867.3 K | |
Accounts Receivable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |
Short Term Debt | $603.0 K(+14.9%) | $525.0 K(-7.4%) | $567.0 K(+3.1%) | $550.0 K(+2.7%) | $535.4 K(+3.2%) | $518.9 K(-59.7%) | $1.3 M(+117.8%) | $591.0 K(-33.7%) | $891.1 K(-24.9%) | $1.2 M(-19.9%) | $1.5 M(+242.0%) | $433.3 K(+2.1%) | $424.4 K(+5.5%) | $402.3 K(+5.7%) | $380.6 K(+3.5%) | $367.8 K(-18.9%) | $453.5 K(-34.7%) | $694.6 K(-8.4%) | $758.0 K(+103.1%) | $373.2 K(-0.5%) | $375.1 K(-17.0%) | $452.0 K(-14.3%) | $527.5 K(+774.8%) | $60.3 K(+16.0%) | $52.0 K(-56.1%) | $118.4 K(-35.6%) | $183.8 K(+225.3%) | $56.5 K(+22.0%) | $46.3 K(-57.0%) | $107.7 K(-35.9%) | $167.9 K(+193.5%) | $57.2 K | |
Long Term Debt | $1.1 M(-12.5%) | $1.3 M(-10.8%) | $1.4 M(-9.4%) | $1.6 M(-8.7%) | $1.7 M(-7.6%) | $1.9 M(-6.8%) | $2.0 M(-5.8%) | $2.1 M(-6.0%) | $2.3 M(-5.2%) | $2.4 M(-4.8%) | $2.5 M(-4.0%) | $2.6 M(-4.1%) | $2.7 M(-13.5%) | $3.1 M(-3.5%) | $3.3 M(-2.9%) | $3.4 M(-2.8%) | $3.4 M(-5.0%) | $3.6 M(-3.4%) | $3.8 M(+1.1%) | $3.7 M(-2.2%) | $3.8 M(-2.1%) | $3.9 M(-2.0%) | $4.0 M(+62795.2%) | $6300.0(-11.3%) | $7100.0(-10.1%) | $7900.0(-8.1%) | $8600.0(-7.5%) | $9300.0(-7.0%) | $10.0 K(-6.5%) | $10.7 K(-5.3%) | $11.3 K(-5.0%) | $11.9 K | |
Total Debt | $1.7 M(-4.5%) | $1.8 M(-9.8%) | $2.0 M(-6.1%) | $2.1 M(-6.0%) | $2.3 M(-5.2%) | $2.4 M(-27.6%) | $3.3 M(+21.1%) | $2.7 M(-13.8%) | $3.1 M(-11.8%) | $3.6 M(-10.4%) | $4.0 M(+31.0%) | $3.0 M(-3.3%) | $3.1 M(-11.3%) | $3.5 M(-2.5%) | $3.6 M(-2.3%) | $3.7 M(-4.7%) | $3.9 M(-9.8%) | $4.3 M(-4.3%) | $4.5 M(+10.4%) | $4.1 M(-2.0%) | $4.2 M(-3.7%) | $4.3 M(-3.4%) | $4.5 M(+6641.6%) | $66.6 K(+12.7%) | $59.1 K(-53.2%) | $126.3 K(-34.4%) | $192.4 K(+192.4%) | $65.8 K(+16.9%) | $56.3 K(-52.5%) | $118.4 K(-33.9%) | $179.2 K(+159.3%) | $69.1 K | |
Debt To Equity | 0.0(0%) | 0.0(0%) | 0.0(0%) | 0.0(0%) | 0.0(0%) | 0.0(-100.0%) | 0.1(+1000.0%) | 0.0(-50.0%) | 0.0(0%) | 0.0(0%) | 0.0(+100.0%) | 0.0(0%) | 0.0(0%) | 0.0(0%) | 0.0(0%) | 0.0(0%) | 0.0(-100.0%) | 0.1(+200.0%) | -0.1(-900.0%) | -0.0(0%) | -0.0(+75.0%) | -0.0(-126.7%) | 0.1(+1400.0%) | 0.0(-66.7%) | 0.0(0%) | 0.0(-50.0%) | 0.1(+500.0%) | 0.0(+100.0%) | 0.0(+100.0%) | -0.1(+77.8%) | -0.3(-400.0%) | 0.1 | |
Current Ratio | 9.3(-29.6%) | 13.3(-25.2%) | 17.8(-24.5%) | 23.6(-23.4%) | 30.8(+129.0%) | 13.4(+369.6%) | 2.9(-25.3%) | 3.8(-37.0%) | 6.1(-0.5%) | 6.1(-0.8%) | 6.2(-50.0%) | 12.3(-8.8%) | 13.5(+10.8%) | 12.2(-23.5%) | 15.9(-35.9%) | 24.9(-29.4%) | 35.2(+627.7%) | 4.8(+490.2%) | 0.8(+43.9%) | 0.6(+21.3%) | 0.5(-58.8%) | 1.1(-57.0%) | 2.6(-45.6%) | 4.9(+34.2%) | 3.6(-44.0%) | 6.5(+54.6%) | 4.2(-44.6%) | 7.6(-28.2%) | 10.5(+749.2%) | 1.2(-41.5%) | 2.1(-14.2%) | 2.5 | |
Quick Ratio | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |
Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |
Retained Earnings | -$394.0 M(-3.7%) | -$379.9 M(-3.5%) | -$366.9 M(-3.0%) | -$356.2 M(-2.8%) | -$346.7 M(-1.9%) | -$340.3 M(-2.0%) | -$333.8 M(-2.1%) | -$326.9 M(-3.9%) | -$314.6 M(-3.2%) | -$304.9 M(-6.1%) | -$287.4 M(-7.4%) | -$267.6 M(-6.7%) | -$250.9 M(-4.4%) | -$240.4 M(-5.6%) | -$227.6 M(-3.5%) | -$219.8 M(-2.9%) | -$213.6 M(-2.5%) | -$208.3 M(-1.6%) | -$205.0 M(-1.6%) | -$201.9 M(-1.6%) | -$198.6 M(-3.1%) | -$192.7 M(-2.9%) | -$187.3 M(-3.4%) | -$181.1 M(-3.3%) | -$175.4 M(-4.3%) | -$168.2 M(-4.6%) | -$160.8 M(-2.7%) | -$156.5 M(-2.7%) | -$152.5 M(-2.1%) | -$149.3 M(-3.5%) | -$144.3 M(-1.6%) | -$142.0 M | |
PB Ratio | 1.0(+15.6%) | 0.9(0%) | 0.9(-31.3%) | 1.3(+18.0%) | 1.1(-37.3%) | 1.8(-17.7%) | 2.1(-1.4%) | 2.2(+118.0%) | 1.0(-4.8%) | 1.1(-73.4%) | 4.0(-0.3%) | 4.0(-21.4%) | 5.0(-24.4%) | 6.7(-5.4%) | 7.0(+68.7%) | 4.2(+45.6%) | 2.9(-76.6%) | 12.3(+333.0%) | -5.3(-39.4%) | -3.8(+24.4%) | -5.0(+60.2%) | -12.6(-165.4%) | 19.2(+148.6%) | 7.7(-72.0%) | 27.6(+165.8%) | 10.4(+5.6%) | 9.8(+218.1%) | 3.1(+26.6%) | 2.4(+122.0%) | -11.1(+61.0%) | -28.5(-200.6%) | 28.3 |
Income statements
| Dec 31, 2024 | Sep 30, 2024 | Jun 30, 2024 | Mar 31, 2024 | Dec 31, 2023 | Sep 30, 2023 | Jun 30, 2023 | Mar 31, 2023 | Dec 31, 2022 | Sep 30, 2022 | Jun 30, 2022 | Mar 31, 2022 | Dec 31, 2021 | Sep 30, 2021 | Jun 30, 2021 | Mar 31, 2021 | Dec 31, 2020 | Sep 30, 2020 | Jun 30, 2020 | Mar 31, 2020 | Dec 31, 2019 | Sep 30, 2019 | Jun 30, 2019 | Mar 31, 2019 | Dec 31, 2018 | Sep 30, 2018 | Jun 30, 2018 | Mar 31, 2018 | Dec 31, 2017 | Sep 30, 2017 | Jun 30, 2017 | Mar 31, 2017 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
EPS | -$0.5(-9.5%) | -$0.4(-20.0%) | -$0.3(+0.7%) | -$0.4(-60.1%) | -$0.2(+66.7%) | -$0.7(+29.8%) | -$0.9(+44.4%) | -$1.7(-19.0%) | -$1.4(+44.1%) | -$2.5(+11.5%) | -$2.9(-11.3%) | -$2.6(-72.0%) | -$1.5(+28.6%) | -$2.1(-75.0%) | -$1.2(+75.6%) | -$4.9(-133.8%) | -$2.1(-40.0%) | -$1.5(+28.6%) | -$2.1(0%) | -$2.1(+53.3%) | -$4.5(-15.4%) | -$3.9(+13.3%) | -$4.5(0%) | -$4.5(+37.5%) | -$7.2(+20.0%) | -$9.0(-50.0%) | -$6.0(-5.6%) | -$5.7(+24.3%) | -$7.5(+52.8%) | -$15.9(-89.3%) | -$8.4(+9.7%) | -$9.3 | |
TTM EPS | -$1.6(-17.9%) | -$1.3(+15.2%) | -$1.6(+27.2%) | -$2.2(+38.1%) | -$3.5(+25.5%) | -$4.7(+28.5%) | -$6.6(+22.6%) | -$8.5(+9.4%) | -$9.4(+0.8%) | -$9.5(-4.9%) | -$9.0(-22.6%) | -$7.4(+24.0%) | -$9.7(+5.8%) | -$10.3(-6.2%) | -$9.7(+8.5%) | -$10.6(-36.0%) | -$7.8(+23.5%) | -$10.2(+19.1%) | -$12.6(+16.0%) | -$15.0(+13.8%) | -$17.4(+13.4%) | -$20.1(+20.2%) | -$25.2(+5.6%) | -$26.7(+4.2%) | -$27.9(+1.1%) | -$28.2(+19.7%) | -$35.1(+6.4%) | -$37.5(+8.8%) | -$41.1(+6.2%) | -$43.8(-8.2%) | -$40.5(+14.6%) | -$47.4 | |
Revenue | $234.0 K(+27.9%) | $183.0 K(+117.9%) | $84.0 K(-57.4%) | $197.0 K(-52.1%) | $411.0 K(+47.8%) | $278.0 K(+57.1%) | $177.0 K(+0.6%) | $175.9 K(-2.1%) | $179.6 K(+120.1%) | -$892.5 K(-387.8%) | $310.1 K(+697.2%) | $38.9 K(-89.1%) | $357.9 K(-0.0%) | $358.0 K(+1.1%) | $354.1 K(-19.9%) | $441.9 K(+40.9%) | $313.6 K(-6.1%) | $334.0 K | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |
TTM Revenue | $698.0 K(-20.2%) | $875.0 K(-9.8%) | $970.0 K(-8.8%) | $1.1 M(+2.0%) | $1.0 M(+28.6%) | $810.5 K(+325.1%) | -$360.0 K(-58.7%) | -$226.9 K(+37.6%) | -$363.9 K(-96.1%) | -$185.6 K(-117.4%) | $1.1 M(-4.0%) | $1.1 M(-26.7%) | $1.5 M(+3.0%) | $1.5 M(+1.7%) | $1.4 M(+32.5%) | $1.1 M(+68.2%) | $647.6 K(+93.9%) | $334.0 K | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |
Total Expenses | $15.4 M(+6.5%) | $14.4 M(+18.0%) | $12.2 M(+5.7%) | $11.6 M(+39.3%) | $8.3 M(+17.5%) | $7.1 M(-1.6%) | $7.2 M(-42.2%) | $12.4 M(+24.8%) | $9.9 M(-40.1%) | $16.6 M(-17.4%) | $20.1 M(+20.0%) | $16.7 M(+53.5%) | $10.9 M(-17.2%) | $13.2 M(+67.2%) | $7.9 M(+18.1%) | $6.7 M(+18.7%) | $5.6 M(+54.7%) | $3.6 M(+16.2%) | $3.1 M(-4.3%) | $3.3 M(-36.5%) | $5.1 M(-4.0%) | $5.4 M(-14.0%) | $6.2 M(+8.8%) | $5.7 M(-20.1%) | $7.2 M(-3.6%) | $7.4 M(+76.5%) | $4.2 M(-22.1%) | $5.4 M(+108.5%) | $2.6 M(-45.0%) | $4.7 M(+108.5%) | $2.3 M(-11.3%) | $2.5 M | |
Operating Expenses | $15.4 M(+6.5%) | $14.4 M(+18.0%) | $12.2 M(+5.7%) | $11.6 M(+39.3%) | $8.3 M(+17.5%) | $7.1 M(-1.6%) | $7.2 M(-42.2%) | $12.4 M(+24.8%) | $9.9 M(-40.1%) | $16.6 M(-17.4%) | $20.1 M(+20.0%) | $16.7 M(+53.5%) | $10.9 M(-17.2%) | $13.2 M(+67.2%) | $7.9 M(+18.1%) | $6.7 M(+18.7%) | $5.6 M(+54.7%) | $3.6 M(+16.2%) | $3.1 M(-4.3%) | $3.3 M(-36.5%) | $5.1 M(-4.0%) | $5.4 M(-14.0%) | $6.2 M(+8.8%) | $5.7 M(-20.1%) | $7.2 M(-3.6%) | $7.4 M(+76.5%) | $4.2 M(-22.1%) | $5.4 M(+108.5%) | $2.6 M(-45.0%) | $4.7 M(+108.5%) | $2.3 M(-11.3%) | $2.5 M | |
Cost Of Goods Sold | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |
TTM Cost Of Goods Sold | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |
Gross Profit | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |
TTM Gross Profit | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |
Gross Margin | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |
Operating Profit | -$15.1 M(-6.3%) | -$14.2 M(-17.3%) | -$12.1 M(-6.8%) | -$11.4 M(-44.1%) | -$7.9 M(-16.3%) | -$6.8 M(+3.1%) | -$7.0 M(+42.8%) | -$12.2 M(-25.3%) | -$9.8 M(+44.2%) | -$17.5 M(+11.6%) | -$19.8 M(-18.4%) | -$16.7 M(-58.4%) | -$10.5 M(+17.6%) | -$12.8 M(-70.3%) | -$7.5 M(-20.8%) | -$6.2 M(-17.4%) | -$5.3 M(-60.9%) | -$3.3 M(-5.5%) | -$3.1 M(+4.3%) | -$3.3 M(+36.5%) | -$5.1 M(+4.0%) | -$5.4 M(+14.0%) | -$6.2 M(-8.8%) | -$5.7 M(+20.1%) | -$7.2 M(+3.6%) | -$7.4 M(-76.5%) | -$4.2 M(+22.1%) | -$5.4 M(-108.5%) | -$2.6 M(+45.0%) | -$4.7 M(-108.5%) | -$2.3 M(+11.3%) | -$2.5 M | |
TTM Operating Profit | -$52.8 M(-15.9%) | -$45.6 M(-19.5%) | -$38.2 M(-15.5%) | -$33.0 M(+2.6%) | -$33.9 M(+5.3%) | -$35.8 M(+23.0%) | -$46.5 M(+21.6%) | -$59.3 M(+7.0%) | -$63.7 M(+1.2%) | -$64.5 M(-7.8%) | -$59.8 M(-25.8%) | -$47.5 M(-28.3%) | -$37.1 M(-16.5%) | -$31.8 M(-42.6%) | -$22.3 M(-24.5%) | -$17.9 M(-19.7%) | -$15.0 M(-1.1%) | -$14.8 M(+12.2%) | -$16.9 M(+15.5%) | -$20.0 M(+11.0%) | -$22.4 M(+8.3%) | -$24.5 M(+7.8%) | -$26.5 M(-8.2%) | -$24.5 M(-1.3%) | -$24.2 M(-23.3%) | -$19.6 M(-16.1%) | -$16.9 M(-13.0%) | -$15.0 M(-23.6%) | -$12.1 M(-2.7%) | -$11.8 M(-16.1%) | -$10.2 M(-3.4%) | -$9.8 M | |
Operating Margin | -6461.5%(+16.9%) | -7774.3%(+46.2%) | -14.4 K%(-150.5%) | -5766.0%(-200.6%) | -1918.3%(+21.4%) | -2438.8%(+38.3%) | -3953.7%(+43.2%) | -6958.1%(-28.0%) | -5437.9% | - | -6376.4%(+85.1%) | -42.9 K%(-1357.2%) | -2945.0%(+17.6%) | -3575.2%(-68.5%) | -2122.0%(-50.8%) | -1407.4%(+16.7%) | -1689.9%(-71.3%) | -986.3% | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |
Net Income | -$14.1 M(-8.7%) | -$13.0 M(-20.8%) | -$10.7 M(-12.7%) | -$9.5 M(-49.9%) | -$6.3 M(+3.6%) | -$6.6 M(+4.6%) | -$6.9 M(+43.5%) | -$12.2 M(-25.3%) | -$9.8 M(+44.2%) | -$17.5 M(+11.6%) | -$19.8 M(-18.5%) | -$16.7 M(-58.4%) | -$10.5 M(+17.7%) | -$12.8 M(-65.2%) | -$7.7 M(-24.7%) | -$6.2 M(-17.2%) | -$5.3 M(-60.7%) | -$3.3 M(-5.5%) | -$3.1 M(+4.3%) | -$3.3 M(+45.2%) | -$6.0 M(-11.7%) | -$5.3 M(+14.1%) | -$6.2 M(-8.5%) | -$5.7 M(+20.7%) | -$7.2 M(+2.9%) | -$7.4 M(-76.4%) | -$4.2 M(-3.3%) | -$4.1 M(-35.7%) | -$3.0 M(+39.9%) | -$5.0 M(-120.6%) | -$2.3 M(+11.1%) | -$2.5 M | |
TTM Net Income | -$47.3 M(-19.6%) | -$39.6 M(-19.2%) | -$33.2 M(-13.0%) | -$29.4 M(+8.4%) | -$32.1 M(+9.6%) | -$35.5 M(+23.5%) | -$46.4 M(+21.7%) | -$59.2 M(+7.0%) | -$63.7 M(+1.2%) | -$64.5 M(-7.8%) | -$59.8 M(-25.2%) | -$47.8 M(-28.1%) | -$37.3 M(-16.3%) | -$32.0 M(-42.1%) | -$22.6 M(-25.8%) | -$17.9 M(-19.6%) | -$15.0 M(+4.2%) | -$15.7 M(+11.5%) | -$17.7 M(+14.8%) | -$20.8 M(+10.6%) | -$23.2 M(+5.1%) | -$24.5 M(+7.9%) | -$26.6 M(-8.1%) | -$24.6 M(-7.2%) | -$22.9 M(-22.5%) | -$18.7 M(-15.0%) | -$16.3 M(-13.6%) | -$14.3 M(-11.9%) | -$12.8 M(-2.9%) | -$12.4 M(-18.0%) | -$10.6 M(-2.9%) | -$10.3 M | |
Net Margin | -6020.9%(+15.0%) | -7082.5%(+44.6%) | -12.8 K%(-164.4%) | -4833.0%(-212.8%) | -1545.0%(+34.8%) | -2369.8%(+39.2%) | -3900.0%(+43.9%) | -6951.3%(-27.9%) | -5435.0% | - | -6377.4%(+85.1%) | -42.9 K%(-1357.4%) | -2943.6%(+17.6%) | -3573.8%(-63.4%) | -2187.1%(-55.6%) | -1405.5%(+16.8%) | -1689.6%(-71.1%) | -987.4% | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |
EBIT | -$15.1 M(-6.3%) | -$14.2 M(-17.3%) | -$12.1 M(-6.8%) | -$11.4 M(-44.1%) | -$7.9 M(-16.3%) | -$6.8 M(+3.1%) | -$7.0 M(+42.8%) | -$12.2 M(-25.3%) | -$9.8 M(+44.2%) | -$17.5 M(+11.5%) | -$19.8 M(-18.4%) | -$16.7 M(-58.4%) | -$10.5 M(+17.7%) | -$12.8 M(-65.3%) | -$7.7 M(-24.7%) | -$6.2 M(-17.3%) | -$5.3 M(-60.9%) | -$3.3 M(-5.5%) | -$3.1 M(+4.3%) | -$3.3 M(+45.3%) | -$6.0 M(-11.8%) | -$5.3 M(+14.1%) | -$6.2 M(-8.4%) | -$5.7 M(+20.7%) | -$7.2 M(+2.9%) | -$7.4 M(-76.5%) | -$4.2 M(+22.1%) | -$5.4 M(-108.5%) | -$2.6 M(+45.0%) | -$4.7 M(-108.5%) | -$2.3 M(+11.3%) | -$2.5 M | |
TTM EBIT | -$52.8 M(-15.9%) | -$45.6 M(-19.5%) | -$38.2 M(-15.5%) | -$33.0 M(+2.6%) | -$33.9 M(+5.3%) | -$35.8 M(+23.0%) | -$46.5 M(+21.6%) | -$59.3 M(+7.0%) | -$63.7 M(+1.2%) | -$64.5 M(-7.8%) | -$59.8 M(-25.2%) | -$47.8 M(-28.1%) | -$37.3 M(-16.4%) | -$32.0 M(-42.2%) | -$22.5 M(-25.8%) | -$17.9 M(-19.7%) | -$15.0 M(+4.2%) | -$15.6 M(+11.5%) | -$17.7 M(+14.8%) | -$20.8 M(+10.6%) | -$23.2 M(+5.1%) | -$24.5 M(+7.9%) | -$26.6 M(-8.1%) | -$24.6 M(-1.3%) | -$24.3 M(-23.6%) | -$19.6 M(-16.1%) | -$16.9 M(-13.0%) | -$15.0 M(-23.6%) | -$12.1 M(-2.7%) | -$11.8 M(-16.1%) | -$10.2 M(-3.4%) | -$9.8 M | |
EBITDA | -$15.0 M(-6.3%) | -$14.1 M(-17.4%) | -$12.0 M(-6.8%) | -$11.2 M(-44.8%) | -$7.7 M(-16.6%) | -$6.6 M(+3.2%) | -$6.9 M(+43.3%) | -$12.1 M(-25.6%) | -$9.6 M(+44.5%) | -$17.4 M(+11.6%) | -$19.6 M(-18.6%) | -$16.6 M(-62.0%) | -$10.2 M(+19.3%) | -$12.7 M(-66.3%) | -$7.6 M(-25.3%) | -$6.1 M(-17.4%) | -$5.2 M(-67.6%) | -$3.1 M(+0.2%) | -$3.1 M(+4.3%) | -$3.2 M(+45.5%) | -$5.9 M(-11.8%) | -$5.3 M(+14.1%) | -$6.2 M(-8.5%) | -$5.7 M(+20.8%) | -$7.2 M(+3.0%) | -$7.4 M(-76.6%) | -$4.2 M(+22.1%) | -$5.4 M(-109.5%) | -$2.6 M(+45.2%) | -$4.7 M(-109.6%) | -$2.2 M(+11.6%) | -$2.5 M | |
TTM EBITDA | -$52.2 M(-16.0%) | -$45.0 M(-19.8%) | -$37.6 M(-15.8%) | -$32.5 M(+2.7%) | -$33.3 M(+5.4%) | -$35.2 M(+23.3%) | -$46.0 M(+21.8%) | -$58.7 M(+7.0%) | -$63.2 M(+0.9%) | -$63.8 M(-8.0%) | -$59.1 M(-25.6%) | -$47.0 M(-28.6%) | -$36.6 M(-16.0%) | -$31.5 M(-43.6%) | -$22.0 M(-25.9%) | -$17.4 M(-19.5%) | -$14.6 M(+4.9%) | -$15.4 M(+12.6%) | -$17.6 M(+14.9%) | -$20.7 M(+10.6%) | -$23.1 M(+5.2%) | -$24.4 M(+7.9%) | -$26.5 M(-8.1%) | -$24.5 M(-1.3%) | -$24.2 M(-23.6%) | -$19.6 M(-16.1%) | -$16.8 M(-13.2%) | -$14.9 M(-23.7%) | -$12.0 M(-2.7%) | -$11.7 M(-16.1%) | -$10.1 M(-3.4%) | -$9.8 M | |
Selling, General & Administrative Expenses | $4.0 M(-3.5%) | $4.2 M(-8.2%) | $4.6 M(+10.8%) | $4.1 M(+9.6%) | $3.8 M(+17.2%) | $3.2 M(+7.7%) | $3.0 M(-3.3%) | $3.1 M(-0.5%) | $3.1 M(-16.5%) | $3.7 M(-22.8%) | $4.8 M(+6.5%) | $4.5 M(+44.3%) | $3.1 M(-3.2%) | $3.2 M(+33.6%) | $2.4 M(+3.9%) | $2.3 M(+9.6%) | $2.1 M(+66.7%) | $1.3 M(-8.7%) | $1.4 M(-2.3%) | $1.4 M(-32.9%) | $2.1 M(+85.1%) | $1.1 M(-40.0%) | $1.9 M(-2.8%) | $2.0 M(+7.3%) | $1.8 M(-15.7%) | $2.2 M(+48.1%) | $1.5 M(-46.9%) | $2.8 M(+179.5%) | $988.3 K(-56.8%) | $2.3 M(+96.3%) | $1.2 M(-16.0%) | $1.4 M | |
TTM SGA | $16.9 M(+1.8%) | $16.6 M(+6.3%) | $15.7 M(+11.3%) | $14.1 M(+8.0%) | $13.0 M(+5.4%) | $12.4 M(-3.9%) | $12.8 M(-12.4%) | $14.7 M(-8.8%) | $16.1 M(-0.2%) | $16.1 M(+3.1%) | $15.6 M(+18.0%) | $13.2 M(+19.7%) | $11.1 M(+9.9%) | $10.1 M(+24.0%) | $8.1 M(+14.4%) | $7.1 M(+14.5%) | $6.2 M(-0.1%) | $6.2 M(+2.0%) | $6.1 M(-7.9%) | $6.6 M(-7.6%) | $7.1 M(+4.2%) | $6.9 M(-13.0%) | $7.9 M(+6.0%) | $7.4 M(-9.7%) | $8.2 M(+11.4%) | $7.4 M(-1.6%) | $7.5 M(+4.2%) | $7.2 M(+23.6%) | $5.8 M(-13.6%) | $6.7 M(+13.7%) | $5.9 M(+1.1%) | $5.9 M | |
Depreciation And Amortization | $161.0 K(+2.5%) | $157.0 K(+4.0%) | $151.0 K(+2.7%) | $147.0 K(+2.8%) | $143.0 K(+2.9%) | $139.0 K(0%) | $139.0 K(+0.8%) | $137.9 K(+4.3%) | $132.2 K(-0.3%) | $132.6 K(+2.5%) | $129.3 K(-3.1%) | $133.4 K(-57.8%) | $316.0 K(+137.8%) | $132.9 K(+3.2%) | $128.8 K(-3.0%) | $132.8 K(+13.3%) | $117.2 K(-42.0%) | $202.2 K(+696.1%) | $25.4 K(-0.4%) | $25.5 K(0%) | $25.5 K(-1.5%) | $25.9 K(-1.1%) | $26.2 K(-0.8%) | $26.4 K(-1.9%) | $26.9 K(+17.5%) | $22.9 K(+52.7%) | $15.0 K(-2.6%) | $15.4 K(-19.4%) | $19.1 K(-15.5%) | $22.6 K(-4.2%) | $23.6 K(+36.4%) | $17.3 K | |
TTM D&A | $616.0 K(+3.0%) | $598.0 K(+3.1%) | $580.0 K(+2.1%) | $568.0 K(+1.6%) | $558.9 K(+2.0%) | $548.1 K(+1.2%) | $541.7 K(+1.8%) | $532.0 K(+0.8%) | $527.5 K(-25.8%) | $711.3 K(-0.0%) | $711.6 K(+0.1%) | $711.1 K(+0.1%) | $710.5 K(+38.9%) | $511.7 K(-11.9%) | $581.0 K(+21.6%) | $477.6 K(+29.0%) | $370.3 K(+32.9%) | $278.6 K(+172.3%) | $102.3 K(-0.8%) | $103.1 K(-0.9%) | $104.0 K(-1.3%) | $105.4 K(+2.9%) | $102.4 K(+12.3%) | $91.2 K(+13.7%) | $80.2 K(+10.8%) | $72.4 K(+0.4%) | $72.1 K(-10.7%) | $80.7 K(-2.3%) | $82.6 K(+10.0%) | $75.1 K(+15.2%) | $65.2 K(+18.8%) | $54.9 K | |
Interest Expense | - | - | - | - | - | - | - | - | - | - | $4000.0(+100.0%) | $0.0(0%) | $0.0(0%) | $0.0(0%) | $0.0(-100.0%) | $1000.0(-66.7%) | $3000.0(-50.0%) | $6000.0(+100.0%) | $3000.0(-40.0%) | $5000.0(+150.0%) | $2000.0(-50.0%) | $4000.0(+33.3%) | $3000.0(+200.0%) | $1000.0(-50.0%) | $2000.0(-33.3%) | $3000.0 | - | - | - | - | - | - | |
TTM Interest Expense | - | - | - | - | - | - | - | - | - | - | $4000.0(+100.0%) | $0.0(-100.0%) | $1000.0(-75.0%) | $4000.0(-60.0%) | $10.0 K(-23.1%) | $13.0 K(-23.5%) | $17.0 K(+6.3%) | $16.0 K(+14.3%) | $14.0 K(0%) | $14.0 K(+40.0%) | $10.0 K(0%) | $10.0 K(+11.1%) | $9000.0(+50.0%) | $6000.0(+20.0%) | $5000.0(+66.7%) | $3000.0 | - | - | - | - | - | - | |
Income Tax | $0.0(-100.0%) | $7000.0(+100.0%) | $0.0(-100.0%) | $1000.0(+100.0%) | $0.0(0%) | $0.0(-100.0%) | $3000.0(+500.0%) | $500.0(+100.0%) | $0.0(0%) | $0.0(-100.0%) | $5500.0(+100.0%) | $0.0(0%) | $0.0(0%) | $0.0(-100.0%) | $3400.0(+100.0%) | $0.0(0%) | $0.0(-100.0%) | $200.0(-91.7%) | $2400.0(+100.0%) | $0.0(-100.0%) | $200.0(+100.0%) | $0.0(-100.0%) | $2400.0(+1100.0%) | $200.0(+100.0%) | $0.0(0%) | $0.0(-100.0%) | $2400.0(+100.0%) | $0.0(0%) | $0.0(0%) | $0.0(-100.0%) | $2400.0(+100.0%) | $0.0 | |
TTM Income Tax | $8000.0(0%) | $8000.0(+700.0%) | $1000.0(-75.0%) | $4000.0(+14.3%) | $3500.0(0%) | $3500.0(0%) | $3500.0(-41.7%) | $6000.0(+9.1%) | $5500.0(0%) | $5500.0(0%) | $5500.0(+61.8%) | $3400.0(0%) | $3400.0(0%) | $3400.0(-5.6%) | $3600.0(+38.5%) | $2600.0(0%) | $2600.0(-7.1%) | $2800.0(+7.7%) | $2600.0(0%) | $2600.0(-7.1%) | $2800.0(+7.7%) | $2600.0(0%) | $2600.0(0%) | $2600.0(+8.3%) | $2400.0(0%) | $2400.0(0%) | $2400.0(0%) | $2400.0(0%) | $2400.0(0%) | $2400.0(0%) | $2400.0(0%) | $2400.0 | |
PE Ratio | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |
PS Ratio | 121.3(+26.6%) | 95.8(-1.3%) | 97.1(-31.1%) | 140.8(+7.1%) | 131.5(+69.3%) | 77.7(+289.8%) | -40.9(+64.7%) | -116.0(-104.0%) | -56.9(+66.0%) | -167.2(-197.9%) | 170.8(-26.0%) | 231.0(-13.3%) | 266.4(-27.4%) | 366.7(-12.2%) | 417.9(+18.3%) | 353.1(-15.0%) | 415.4(+167.8%) | 155.1 | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Cashflow statements
| Dec 31, 2024 | Sep 30, 2024 | Jun 30, 2024 | Mar 31, 2024 | Dec 31, 2023 | Sep 30, 2023 | Jun 30, 2023 | Mar 31, 2023 | Dec 31, 2022 | Sep 30, 2022 | Jun 30, 2022 | Mar 31, 2022 | Dec 31, 2021 | Sep 30, 2021 | Jun 30, 2021 | Mar 31, 2021 | Dec 31, 2020 | Sep 30, 2020 | Jun 30, 2020 | Mar 31, 2020 | Dec 31, 2019 | Sep 30, 2019 | Jun 30, 2019 | Mar 31, 2019 | Dec 31, 2018 | Sep 30, 2018 | Jun 30, 2018 | Mar 31, 2018 | Dec 31, 2017 | Sep 30, 2017 | Jun 30, 2017 | Mar 31, 2017 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Cash From Operations | -$10.3 M(+5.6%) | -$10.9 M(-0.2%) | -$10.9 M(-55.6%) | -$7.0 M(-47.1%) | -$4.7 M(+23.3%) | -$6.2 M(+21.6%) | -$7.9 M(-5.6%) | -$7.5 M(+24.8%) | -$9.9 M(+39.2%) | -$16.3 M(-2.3%) | -$16.0 M(-2.4%) | -$15.6 M(-29.4%) | -$12.0 M(-5.2%) | -$11.4 M(-85.5%) | -$6.2 M(-16.9%) | -$5.3 M(-5.9%) | -$5.0 M(-597.0%) | $1.0 M(+135.8%) | -$2.8 M(-8.8%) | -$2.6 M(+39.7%) | -$4.3 M(-3.5%) | -$4.1 M(+13.1%) | -$4.8 M(-33.9%) | -$3.6 M(+9.0%) | -$3.9 M(+0.5%) | -$3.9 M(-25.3%) | -$3.1 M(-20.4%) | -$2.6 M(-6.5%) | -$2.4 M(-30.3%) | -$1.9 M(+12.1%) | -$2.1 M(-65.0%) | -$1.3 M | |
TTM CFO | -$39.0 M(-16.5%) | -$33.5 M(-16.3%) | -$28.8 M(-11.5%) | -$25.8 M(+1.9%) | -$26.3 M(+16.5%) | -$31.5 M(+24.4%) | -$41.6 M(+16.3%) | -$49.7 M(+14.0%) | -$57.8 M(+3.5%) | -$59.9 M(-8.9%) | -$55.1 M(-21.6%) | -$45.3 M(-29.5%) | -$34.9 M(-25.3%) | -$27.9 M(-80.7%) | -$15.4 M(-27.9%) | -$12.1 M(-28.8%) | -$9.4 M(-8.2%) | -$8.7 M(+37.2%) | -$13.8 M(+12.4%) | -$15.8 M(+5.8%) | -$16.7 M(-2.3%) | -$16.4 M(-1.3%) | -$16.2 M(-11.2%) | -$14.5 M(-7.0%) | -$13.6 M(-12.1%) | -$12.1 M(-20.4%) | -$10.1 M(-11.1%) | -$9.1 M(-16.9%) | -$7.7 M(-4.7%) | -$7.4 M(+4.2%) | -$7.7 M(-6.4%) | -$7.3 M | |
Cash From Investing | -$422.0 K(+94.6%) | -$7.8 M(-42.4%) | -$5.5 M(-18751.7%) | -$29.0 K(+9.4%) | -$32.0 K(-100.0%) | $0.0(0%) | $0.0(+100.0%) | -$528.0 K(-4124.0%) | -$12.5 K(+48.8%) | -$24.4 K(+86.1%) | -$175.1 K(-175000.0%) | -$100.0(-200.0%) | $100.0(+100.2%) | -$50.5 K(+66.3%) | -$149.9 K(-487.8%) | -$25.5 K(+83.1%) | -$151.1 K(-52.9%) | -$98.8 K(-100.0%) | $0.0(0%) | $0.0(0%) | $0.0(0%) | $0.0(0%) | $0.0(+100.0%) | -$4200.0(-100.0%) | $0.0(+100.0%) | -$134.4 K(-279.7%) | -$35.4 K(-100.0%) | $0.0(0%) | $0.0(+100.0%) | -$1600.0(-100.0%) | $0.0(+100.0%) | -$229.2 K | |
TTM CFI | -$13.7 M(-2.9%) | -$13.3 M(-140.8%) | -$5.5 M(-8962.3%) | -$61.0 K(+89.1%) | -$560.0 K(-3.6%) | -$540.5 K(+4.3%) | -$564.9 K(+23.7%) | -$740.0 K(-248.9%) | -$212.1 K(-6.3%) | -$199.5 K(+11.6%) | -$225.6 K(-12.6%) | -$200.4 K(+11.3%) | -$225.8 K(+40.1%) | -$377.0 K(+11.4%) | -$425.3 K(-54.4%) | -$275.4 K(-10.2%) | -$249.9 K(-152.9%) | -$98.8 K(-100.0%) | $0.0(0%) | $0.0(+100.0%) | -$4200.0(0%) | -$4200.0(+97.0%) | -$138.6 K(+20.3%) | -$174.0 K(-2.5%) | -$169.8 K(0%) | -$169.8 K(-358.9%) | -$37.0 K(-2212.5%) | -$1600.0(+99.3%) | -$230.8 K(+0.9%) | -$233.0 K(+1.7%) | -$237.1 K(+0.8%) | -$239.1 K | |
Cash From Financing | $1.2 M(+100.0%) | $0.0(-100.0%) | $88.0 K(+123.2%) | -$380.0 K(-100.4%) | $93.7 M(+174.3%) | $34.2 M(+3805.8%) | $875.0 K(+320.2%) | -$397.4 K(-30.7%) | -$304.1 K(+8.9%) | -$334.0 K(-5972.7%) | -$5500.0(-123.2%) | $23.7 K(-98.9%) | $2.1 M(-71.2%) | $7.4 M(+641.4%) | $991.4 K(-75.7%) | $4.1 M(-95.7%) | $94.1 M(+626.5%) | $12.9 M(+332.0%) | $3.0 M(+4.4%) | $2.9 M(+126.0%) | $1.3 M(+1545.4%) | -$87.9 K(-110.3%) | -$41.8 K(-100.4%) | $10.4 M(+339.5%) | $2.4 M(-49.4%) | $4.7 M(+19656.8%) | $23.6 K(+147.3%) | -$49.9 K(-100.4%) | $13.7 M(+581.0%) | $2.0 M(+139.4%) | $841.0 K(+1063.2%) | $72.3 K | |
TTM CFF | $879.0 K(-99.1%) | $93.4 M(-26.8%) | $127.6 M(-0.6%) | $128.4 M(+0.0%) | $128.4 M(+273.8%) | $34.3 M(+21501.6%) | -$160.5 K(+84.6%) | -$1.0 M(-67.9%) | -$619.9 K(-134.4%) | $1.8 M(-81.0%) | $9.5 M(-9.5%) | $10.5 M(-27.9%) | $14.5 M(-86.3%) | $106.5 M(-5.0%) | $112.1 M(-1.8%) | $114.1 M(+1.1%) | $112.9 M(+462.0%) | $20.1 M(+184.9%) | $7.1 M(+75.8%) | $4.0 M(-65.2%) | $11.5 M(-8.7%) | $12.6 M(-27.4%) | $17.4 M(-0.4%) | $17.4 M(+149.0%) | $7.0 M(-61.9%) | $18.3 M(+16.9%) | $15.7 M(-5.0%) | $16.5 M(-0.7%) | $16.6 M(+430.0%) | $3.1 M(+187.8%) | $1.1 M(-89.1%) | $10.0 M | |
Free Cash Flow | -$10.3 M(+6.1%) | -$10.9 M(-0.3%) | -$10.9 M(-55.6%) | -$7.0 M(-46.8%) | -$4.8 M(+22.8%) | -$6.2 M(+21.6%) | -$7.9 M(-5.6%) | -$7.5 M(+24.9%) | -$9.9 M(+39.2%) | -$16.4 M(-1.4%) | -$16.1 M(-3.6%) | -$15.6 M(-29.4%) | -$12.0 M(-4.7%) | -$11.5 M(-81.9%) | -$6.3 M(-19.1%) | -$5.3 M(-3.3%) | -$5.1 M(-668.0%) | $904.9 K(+132.2%) | -$2.8 M(-8.8%) | -$2.6 M(+39.7%) | -$4.3 M(-3.5%) | -$4.1 M(+13.1%) | -$4.8 M(-33.7%) | -$3.6 M(+8.8%) | -$3.9 M(+3.8%) | -$4.1 M(-28.1%) | -$3.2 M(-21.8%) | -$2.6 M(-6.5%) | -$2.4 M(-30.2%) | -$1.9 M(+12.0%) | -$2.1 M(-40.1%) | -$1.5 M | |
TTM FCF | -$39.2 M(-16.4%) | -$33.7 M(-16.5%) | -$28.9 M(-11.7%) | -$25.9 M(+1.8%) | -$26.3 M(+16.4%) | -$31.5 M(+24.4%) | -$41.7 M(+16.5%) | -$49.9 M(+14.0%) | -$58.0 M(+3.5%) | -$60.1 M(-8.8%) | -$55.3 M(-21.6%) | -$45.5 M(-29.2%) | -$35.2 M(-24.4%) | -$28.3 M(-78.2%) | -$15.9 M(-28.5%) | -$12.3 M(-28.4%) | -$9.6 M(-9.8%) | -$8.8 M(+36.5%) | -$13.8 M(+12.4%) | -$15.8 M(+5.9%) | -$16.7 M(-2.3%) | -$16.4 M(-0.5%) | -$16.3 M(-10.8%) | -$14.7 M(-7.0%) | -$13.7 M(-11.9%) | -$12.3 M(-21.6%) | -$10.1 M(-11.4%) | -$9.1 M(-13.5%) | -$8.0 M(-4.5%) | -$7.6 M(+4.2%) | -$8.0 M(-6.2%) | -$7.5 M | |
CAPEX | $0.0(-100.0%) | $61.0 K(+45.2%) | $42.0 K(+44.8%) | $29.0 K(-9.4%) | $32.0 K | - | - | $0.0(-100.0%) | $12.5 K(-48.8%) | $24.4 K(-86.1%) | $175.1 K(+175000.0%) | $100.0(+200.0%) | -$100.0(-100.2%) | $50.5 K(-66.3%) | $149.9 K(+487.8%) | $25.5 K(-83.1%) | $151.1 K(+52.9%) | $98.8 K | - | - | - | - | - | $4200.0(+100.0%) | $0.0(-100.0%) | $134.4 K(+279.7%) | $35.4 K(+100.0%) | $0.0(0%) | $0.0(-100.0%) | $1600.0 | - | $229.2 K | |
TTM CAPEX | $132.0 K(-19.5%) | $164.0 K(+59.2%) | $103.0 K(+68.8%) | $61.0 K(+90.6%) | $32.0 K | - | - | $212.0 K(-0.1%) | $212.1 K(+6.3%) | $199.5 K(-11.6%) | $225.6 K(+12.6%) | $200.4 K(-11.3%) | $225.8 K(-40.1%) | $377.0 K(-11.4%) | $425.3 K(+54.4%) | $275.4 K(+10.2%) | $249.9 K(+152.9%) | $98.8 K | - | - | - | - | - | $174.0 K(+2.5%) | $169.8 K(0%) | $169.8 K(+358.9%) | $37.0 K(+2212.5%) | $1600.0(-99.3%) | $230.8 K(-0.9%) | $233.0 K | - | $239.1 K | |
Dividends Paid | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |
TTM Dividends Paid | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |
TTM Dividend Per Share | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |
TTM Dividend Yield | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |
Payout Ratio | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |