AIRS
Airsculpt Technologies, Inc.
Company overview
- Market capitalization
- $135.54M
- Employees
- 330
- Latest publication
- 2026-09-29
About Airsculpt Technologies, Inc.
AirSculpt Technologies, Inc., together with its subsidiaries, focuses on operating as a holding company for EBS Intermediate Parent LLC that provides body contouring procedure services in the United States and Canada. The company offers AirSculpt, a body contouring treatment that removes fat and tightens skin while sculpting targeted areas of the body in a minimally invasive procedure. It also provides AirSculpt+, a procedure that permanently removes fat and tightens the skin with unparalleled precision and finesse; and AirSculpt Smooth, an advanced cellulite removal tool. In addition, it provides fat removal procedures across treatment areas, such as the stomach, back, and buttocks; and fat transfer procedures that transfers the patient's own fat cells to enhance the buttocks, breasts, hips, aging hands, or other areas. Further, the company's body contouring procedures include the Power BBL, a Brazilian butt lift procedure; the Up a Cup, a breast enhancement procedure; and the Hip Flip, an hourglass contouring procedure. Additionally, it operates various centers. The company was founded in 2012 and is headquartered in Miami Beach, Florida.
Financial statements
Income Quarterly
| Metric | Q2 20262026-06-30 · USD | Q1 20262026-03-31 · USD | Q2 20252025-06-30 · USD | Q1 20242024-03-31 · USD | Q4 20232023-12-31 · USD | Q3 20232023-09-30 · USD | Q2 20232023-06-30 · USD | Q1 20232023-03-31 · USD |
|---|---|---|---|---|---|---|---|---|
| Total Revenue | 42,900,000USD | 39,389,000USD | 44,012,000USD | 47,620,000USD | 47,608,000USD | 46,793,000USD | 55,703,000USD | 45,813,000USD |
| Cost Of Revenue | 16,567,000USD | 18,609,000USD | 15,501,000USD | 20,847,000USD | 17,868,000USD | 16,675,000USD | 18,552,000USD | 16,517,000USD |
| Gross Profit | 26,333,000USD | 20,780,000USD | 28,511,000USD | 26,773,000USD | 29,740,000USD | 30,118,000USD | 37,151,000USD | 29,296,000USD |
| Selling General Administrative | 23,421,000USD | 22,582,000USD | 14,471,000USD | 7,356,000USD | 17,888,000USD | 20,030,000USD | 19,893,000USD | 19,282,000USD |
| Total Operating Expenses | 26,362,000USD | 21,629,000USD | 27,725,000USD | 15,756,000USD | 28,336,000USD | 29,163,000USD | 31,789,000USD | 27,534,000USD |
| Operating Income | -29,000USD | -849,000USD | 786,000USD | 11,017,000USD | 1,404,000USD | 955,000USD | 5,362,000USD | 1,762,000USD |
| Total Other Income Expense Net | -1,184,000USD | -2,013,000USD | -1,562,000USD | -1,537,000USD | -1,023,000USD | -1,836,000USD | -1,891,000USD | -1,735,000USD |
| Interest Expense | 1,043,000USD | 1,198,000USD | 1,562,000USD | 1,532,000USD | 1,023,000USD | 1,836,000USD | 1,891,000USD | 1,735,000USD |
| Income Before Tax | -1,213,000USD | -2,862,000USD | -776,000USD | 9,480,000USD | 381,000USD | -881,000USD | 3,471,000USD | 27,000USD |
| Income Tax Expense | -101,000USD | -465,000USD | -185,000USD | 3,451,000USD | 4,955,000USD | 786,000USD | 1,695,000USD | 41,000USD |
| Net Income | -1,112,000USD | -2,397,000USD | -591,000USD | 6,029,000USD | -4,574,000USD | -1,667,000USD | 1,776,000USD | -14,000USD |
| Net Income Applicable To Common Shares | -1,112,000USD | — | — | — | — | — | 1,776,000USD | -14,000USD |
| Net Interest Income | — | -1,198,000USD | -1,562,000USD | -1,532,000USD | -1,023,000USD | -1,836,000USD | -1,891,000USD | -1,735,000USD |
| Tax Provision | — | -465,000USD | -185,000USD | 3,451,000USD | 4,955,000USD | 786,000USD | 1,695,000USD | 41,000USD |
| Net Income From Continuing Ops | — | -2,397,000USD | -591,000USD | 6,029,000USD | -4,574,000USD | -1,667,000USD | 1,776,000USD | -14,000USD |
| Ebit | — | -1,664,000USD | 894,000USD | 11,012,000USD | 1,404,000USD | 959,000USD | 5,344,000USD | 1,578,000USD |
| Ebitda | — | 1,357,000USD | 4,139,999USD | 13,817,000USD | 4,178,000USD | 3,588,000USD | 7,858,000USD | 3,914,000USD |
| Depreciation And Amortization | — | 3,021,000USD | 3,245,999USD | 2,805,000USD | 2,774,000USD | 2,629,000USD | 2,514,000USD | 2,336,000USD |
| Reconciled Depreciation | — | 3,021,000USD | 3,246,000USD | 2,805,000USD | 2,774,000USD | 2,629,000USD | 2,514,000USD | 2,336,000USD |
| Selling And Marketing Expenses | — | — | 9,900,000USD | 8,400,000USD | 6,400,000USD | 6,500,000USD | 9,400,000USD | 6,100,000USD |
| Unclassified Operating Expenses | — | — | 3,354,000USD | — | 4,048,000USD | 2,633,000USD | 2,496,000USD | 2,152,000USD |
| Source | 0001870940-26-000038DeterministicFinal | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy |
Income Yearly
| Metric | FY 20232023-12-31 · USD | FY 20212021-12-31 · USD |
|---|---|---|
| Total Revenue | 195,917,000USD | 133,315,000USD |
| Cost Of Revenue | 74,012,000USD | 44,536,000USD |
| Gross Profit | 121,905,000USD | 88,779,000USD |
| Selling General Administrative | 82,381,000USD | 50,932,000USD |
| Selling And Marketing Expenses | 25,900,000USD | 14,800,000USD |
| Unclassified Operating Expenses | 4,141,000USD | 7,279,000USD |
| Total Operating Expenses | 112,422,000USD | 73,011,000USD |
| Operating Income | 9,483,000USD | 15,768,000USD |
| Interest Expense | 6,485,000USD | 4,888,000USD |
| Net Interest Income | -7,392,000USD | -4,888,000USD |
| Income Before Tax | 2,998,000USD | 10,880,000USD |
| Income Tax Expense | 7,477,000USD | 329,000USD |
| Tax Provision | 1,822,000USD | 329,000USD |
| Net Income | -4,479,000USD | 10,551,000USD |
| Net Income From Continuing Ops | -7,097,000USD | 10,551,000USD |
| Ebit | 9,483,000USD | 15,768,000USD |
| Ebitda | 19,736,000USD | 22,365,000USD |
| Depreciation And Amortization | 10,253,000USD | 6,597,000USD |
| Reconciled Depreciation | 9,698,000USD | 6,597,000USD |
| Total Other Income Expense Net | -6,485,000USD | -4,888,000USD |
| Net Income Applicable To Common Shares | — | 10,551,000USD |
| Source | Legacy providerLegacy | Legacy providerLegacy |
Balance sheet Quarterly
| Metric | Q2 20262026-06-30 · USD | Q1 20262026-03-31 · USD | Q4 20252025-12-31 · USD | Q3 20252025-09-30 · USD | Q2 20252025-06-30 · USD | Q1 20252025-03-31 · USD | Q4 20242024-12-31 · USD | Q3 20242024-09-30 · USD |
|---|---|---|---|---|---|---|---|---|
| Total Assets | 193,281,000USD | 191,999,000USD | 187,304,000USD | 185,920,000USD | 198,367,000USD | 203,260,000USD | 209,996,000USD | 208,245,000USD |
| Cash And Equivalents | 18,824,000USD | — | — | — | — | — | — | — |
| Total Current Assets | 27,496,000USD | 24,330,000USD | 15,456,000USD | 12,218,000USD | 16,405,000USD | 15,298,000USD | 17,117,000USD | 12,892,000USD |
| Other Current Assets | 6,310,000USD | 5,666,000USD | 5,508,000USD | 6,813,000USD | 6,411,000USD | 6,381,000USD | 5,826,000USD | 4,148,000USD |
| Other Non Current Assets | 3,000,000USD | — | — | — | — | — | — | — |
| Total Liabilities | 88,449,000USD | — | — | — | — | — | — | — |
| Total Current Liabilities | 34,949,000USD | 32,481,000USD | 27,902,000USD | 24,162,000USD | 25,829,000USD | 26,788,000USD | 28,609,000USD | 25,347,000USD |
| Other Current Liabilities | 4,122,000USD | — | — | — | — | — | — | — |
| Total Stockholder Equity | 104,832,000USD | 100,261,000USD | 87,712,000USD | 82,105,000USD | 91,157,000USD | 77,333,000USD | 79,290,000USD | 82,537,000USD |
| Total Equity Including Noncontrolling Interest | 104,832,000USD | — | — | — | — | — | — | — |
| Short Long Term Debt | 10,460,000USD | 5,460,000USD | 5,460,000USD | — | 4,550,000USD | 4,250,000USD | 4,250,000USD | 3,719,000USD |
| Long Term Debt | 33,108,000USD | 39,357,000USD | 50,585,000USD | — | 53,188,000USD | 69,263,000USD | 70,456,000USD | 66,423,000USD |
| Deferred Revenue | 3,149,000USD | — | — | — | — | — | — | — |
| Property Plant Equipment Net | 46,589,000USD | 47,261,000USD | 50,268,000USD | 50,582,000USD | 55,368,000USD | 58,961,000USD | 63,140,000USD | 64,519,000USD |
| Goodwill | 81,734,000USD | — | — | — | — | — | — | — |
| Accounts Payable | 7,259,000USD | 7,458,000USD | 5,368,000USD | 4,460,000USD | 3,337,000USD | 4,136,000USD | 6,256,000USD | 6,792,000USD |
| Short Term Debt | 7,386,000USD | 12,637,000USD | 12,758,000USD | 11,135,000USD | 10,605,000USD | 10,329,000USD | 10,349,000USD | 9,826,000USD |
| Common Stock | 72,000USD | 71,000USD | 64,000USD | 62,000USD | 62,000USD | 59,000USD | 58,000USD | 58,000USD |
| Retained Earnings | -44,080,000USD | -42,968,000USD | -40,571,000USD | -40,752,000USD | -31,240,000USD | -30,649,000USD | -27,802,000USD | -22,768,000USD |
| Accumulated Other Comprehensive Income | -460,000USD | -254,000USD | -96,000USD | -1,986,999USD | -1,550,000USD | -602,000USD | -687,000USD | -188,000USD |
| Intangible Assets | — | 35,651,000USD | 36,839,000USD | 38,027,000USD | 39,216,000USD | 40,404,000USD | 41,592,000USD | 42,781,000USD |
| Total Liab | — | 91,738,000USD | 99,592,000USD | 103,815,000USD | 107,210,000USD | 125,927,000USD | 130,706,000USD | 125,708,000USD |
| Other Current Liab | — | 8,486,000USD | 7,905,000USD | 8,567,000USD | 10,766,000USD | 10,295,000USD | 10,835,000USD | 6,386,000USD |
| Capital Stock | — | 71,000USD | 64,000USD | — | 62,000USD | 59,000USD | 58,000USD | 58,000USD |
| Good Will | — | 81,734,000USD | 81,734,000USD | 81,734,000USD | 81,734,000USD | 81,734,000USD | 81,734,000USD | 81,734,000USD |
| Other Assets | — | 1USD | — | — | — | — | — | — |
| Cash | — | 16,690,000USD | 8,449,000USD | 5,405,000USD | 8,189,000USD | 5,553,000USD | 8,235,000USD | 5,972,000USD |
| Cash And Short Term Investments | — | 16,690,000USD | 8,449,000USD | 5,405,000USD | 8,189,000USD | 5,553,000USD | 8,235,000USD | 5,972,000USD |
| Current Deferred Revenue | — | 3,900,000USD | 1,871,000USD | 880,000USD | 1,121,000USD | 2,028,000USD | 1,169,000USD | 2,343,000USD |
| Net Debt | — | 54,326,000USD | 75,121,000USD | 78,807,000USD | 77,115,000USD | 96,872,000USD | 96,818,000USD | 96,220,000USD |
| Short Long Term Debt Total | — | 71,016,000USD | 83,570,000USD | 84,212,000USD | 85,304,000USD | 102,425,000USD | 105,053,000USD | 102,192,000USD |
| Net Receivables | — | 1,974,000USD | 1,499,000USD | — | 1,805,000USD | 3,364,000USD | 3,056,000USD | 2,772,000USD |
| Property Plant Equipment Gross | — | 74,713,000USD | 75,906,000USD | — | 78,123,000USD | 79,670,000USD | 81,772,000USD | 81,121,000USD |
| Common Stock Shares Outstanding | — | 69,460,700shares | 60,450,769shares | 60,202,169shares | 59,066,400shares | 58,537,000shares | 58,121,000shares | 57,651,000shares |
| Non Current Assets Total | — | 167,668,999USD | 171,848,000USD | 173,702,000USD | 181,962,000USD | 187,962,000USD | 192,879,000USD | 195,353,000USD |
| Non Current Liabilities Total | — | 59,257,000USD | 71,690,000USD | 79,653,000USD | 81,381,000USD | 99,139,000USD | 102,097,000USD | 100,361,000USD |
| Non Currrent Assets Other | — | 3,022,999USD | 3,007,000USD | 3,359,000USD | 5,644,000USD | 6,863,000USD | 6,413,000USD | 6,319,000USD |
| Net Working Capital | — | -8,151,000USD | -12,446,000USD | -11,944,000USD | -9,424,000USD | -11,490,000USD | -11,492,000USD | -12,455,000USD |
| Unclassified Current Liabilities | — | -5,460,000USD | -5,460,000USD | — | -4,550,000USD | -4,250,000USD | -4,250,000USD | -3,719,000USD |
| Unclassified Non Current Liabilities | — | 19,900,000USD | 21,105,000USD | — | 28,087,000USD | 29,409,000USD | 30,824,000USD | 32,771,000USD |
| Unclassified Equity | — | 143,341,000USD | 128,251,000USD | 124,781,999USD | 123,823,000USD | 108,466,000USD | 107,663,000USD | 105,377,000USD |
| Non Current Liabilities Other | — | — | — | 79,653,000USD | 106,000USD | 467,000USD | 817,000USD | 1,167,000USD |
| Source | 0001870940-26-000038DeterministicFinal | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy |
Balance sheet Yearly
| Metric | FY 20252025-12-31 · USD | FY 20242024-12-31 · USD | FY 20232023-12-31 · USD | FY 20222022-12-31 · USD | FY 20212021-12-31 · USD | FY 20202020-12-31 · USD | FY 20192019-12-31 · USD |
|---|---|---|---|---|---|---|---|
| Total Assets | 187,304,000USD | 209,996,000USD | 204,019,000USD | 200,759,000USD | 200,554,000USD | 179,610,000USD | 171,502,000USD |
| Intangible Assets | 36,839,000USD | 41,592,000USD | 46,346,000USD | 51,099,000USD | 55,852,000USD | 60,608,000USD | 65,362,000USD |
| Other Current Assets | 5,508,000USD | 5,826,000USD | 3,758,000USD | 4,229,000USD | 4,093,000USD | 1,184,000USD | 1,459,000USD |
| Total Liab | 99,592,000USD | 130,706,000USD | 120,027,000USD | 129,993,000USD | 117,026,000USD | 55,934,000USD | 51,111,000USD |
| Total Stockholder Equity | 87,712,000USD | 79,290,000USD | 83,992,000USD | 70,766,000USD | 83,528,000USD | 123,676,000USD | 120,391,000USD |
| Other Current Liab | 7,905,000USD | 10,835,000USD | 7,430,000USD | 9,635,000USD | 6,612,000USD | 1,839,000USD | 708,000USD |
| Common Stock | 64,000USD | 58,000USD | 57,000USD | 56,000USD | 56,000USD | 123,676,000USD | 120,391,000USD |
| Capital Stock | 64,000USD | 58,000USD | 57,000USD | 56,000USD | 56,000USD | 0USD | — |
| Retained Earnings | -40,571,000USD | -27,802,000USD | -19,551,000USD | -15,072,000USD | -393,000USD | 0USD | — |
| Good Will | 81,734,000USD | 81,734,000USD | 81,734,000USD | 81,734,000USD | 81,734,000USD | 81,734,000USD | 81,734,000USD |
| Cash | 8,449,000USD | 8,235,000USD | 10,262,000USD | 9,616,000USD | 25,347,000USD | 10,379,000USD | 5,128,000USD |
| Cash And Short Term Investments | 8,449,000USD | 8,235,000USD | 10,262,000USD | 9,616,000USD | 25,347,000USD | 10,379,000USD | 5,128,000USD |
| Total Current Assets | 15,456,000USD | 17,117,000USD | 15,961,000USD | 16,676,000USD | 29,440,000USD | 11,563,000USD | 6,587,000USD |
| Total Current Liabilities | 27,902,000USD | 28,609,000USD | 20,315,000USD | 22,318,000USD | 16,415,000USD | 9,457,000USD | 8,353,000USD |
| Current Deferred Revenue | 1,871,000USD | 1,169,000USD | 1,463,000USD | 2,358,000USD | 2,810,000USD | 3,233,000USD | 3,188,000USD |
| Net Debt | 75,121,000USD | 96,818,000USD | 89,406,000USD | 98,030,000USD | 75,236,000USD | 39,388,000USD | 39,973,000USD |
| Short Term Debt | 12,758,000USD | 10,349,000USD | 7,500,000USD | 6,481,000USD | 4,323,000USD | 3,290,000USD | 2,343,000USD |
| Short Long Term Debt | 5,460,000USD | 4,250,000USD | 2,125,000USD | 2,125,000USD | 850,000USD | 400,000USD | 400,000USD |
| Short Long Term Debt Total | 83,570,000USD | 105,053,000USD | 99,668,000USD | 107,646,000USD | 100,583,000USD | 49,767,000USD | 45,101,000USD |
| Long Term Debt | 50,585,000USD | 70,456,000USD | 69,503,000USD | 81,420,000USD | 81,755,000USD | 32,119,000USD | 32,308,000USD |
| Net Receivables | 1,499,000USD | 3,056,000USD | 1,941,000USD | 2,831,000USD | 1,742,000USD | — | — |
| Accounts Payable | 5,368,000USD | 6,256,000USD | 3,922,000USD | 3,844,000USD | 2,670,000USD | 1,095,000USD | 2,114,000USD |
| Property Plant Equipment Net | 50,268,000USD | 63,140,000USD | 54,321,000USD | 47,970,000USD | 31,786,000USD | 24,161,000USD | 16,480,000USD |
| Property Plant Equipment Gross | 75,906,000USD | 81,772,000USD | 66,021,000USD | 24,206,000USD | 13,627,000USD | 25,260,000USD | 16,694,000USD |
| Accumulated Other Comprehensive Income | -96,000USD | -687,000USD | -412,000USD | -76,000USD | 0USD | — | — |
| Common Stock Shares Outstanding | 60,450,769shares | 57,689,000shares | 56,778,793shares | 55,684,701shares | 55,640,154shares | 55,640,154shares | 55,640,154shares |
| Non Current Assets Total | 171,848,000USD | 192,879,000USD | 188,058,000USD | 184,083,000USD | 171,114,000USD | 168,047,000USD | 164,915,000USD |
| Non Current Liabilities Total | 71,690,000USD | 102,097,000USD | 99,712,000USD | 107,675,000USD | 100,611,000USD | 46,477,000USD | 42,758,000USD |
| Non Currrent Assets Other | 3,007,000USD | 6,413,000USD | -40,689,000USD | 3,280,000USD | 1,742,000USD | 1,544,000USD | 1,339,000USD |
| Net Working Capital | -12,446,000USD | -11,492,000USD | -4,354,000USD | -5,642,000USD | 13,025,000USD | 2,106,000USD | -1,766,000USD |
| Unclassified Current Liabilities | -5,460,000USD | -4,250,000USD | -2,125,000USD | -2,125,000USD | — | — | — |
| Unclassified Non Current Liabilities | 21,105,000USD | 30,824,000USD | 29,493,000USD | 13,235,000USD | -4,351,000USD | 14,358,000USD | 10,450,000USD |
| Unclassified Equity | 128,251,000USD | 107,663,000USD | 103,841,000USD | 85,802,000USD | 83,809,000USD | — | — |
| Non Current Liabilities Other | — | 817,000USD | 716,000USD | 1,025,000USD | — | — | — |
| Other Assets | — | — | 1USD | 3,280,000USD | 171,114,000USD | 1,544,000USD | 1,339,000USD |
| Unclassified Non Current Assets | — | — | 5,656,999USD | -3,280,000USD | -171,114,000USD | — | — |
| Deferred Long Term Liab | — | — | — | 5,485,000USD | 4,351,000USD | — | — |
| Other Liab | — | — | — | 6,510,000USD | 18,856,000USD | — | — |
| Net Tangible Assets | — | — | — | 70,766,000USD | 83,528,000USD | -18,666,000USD | -26,705,000USD |
| Unclassified Current Assets | — | — | — | — | -1,742,000USD | — | — |
| Source | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy |
Cash flow YTD
| Metric | Q2 20262026-06-30 · USD |
|---|---|
| Depreciation | 5,962,000USD |
| Stock Based Compensation | 1,471,000USD |
| Change To Liabilities | 78,000USD |
| Change In Working Capital | 1,247,000USD |
| Operating Cash Flow | 4,033,000USD |
| Capital Expenditures | -279,000USD |
| Investing Cash Flow | -279,000USD |
| Net Common Stock Issuance | -195,000USD |
| Other Financing Activities | 0USD |
| Unclassified Financing Cash Flow | 6,816,000USD |
| Financing Cash Flow | 6,621,000USD |
| Change In Cash | 10,375,000USD |
| End Cash Flow | 18,824,000USD |
| Source | 0001870940-26-000038DeterministicFinal |
Cash flow Quarterly
| Metric | Q1 20262026-03-31 · USD | Q3 20252025-09-30 · USD | Q2 20252025-06-30 · USD | Q1 20252025-03-31 · USD | Q4 20242024-12-31 · USD | Q3 20242024-09-30 · USD | Q2 20242024-06-30 · USD | Q1 20242024-03-31 · USD |
|---|---|---|---|---|---|---|---|---|
| Net Income | -2,397,000USD | -9,512,000USD | -591,000USD | -2,847,000USD | -5,034,000USD | -6,040,000USD | -3,206,000USD | 6,029,000USD |
| Depreciation | 3,021,000USD | 3,217,000USD | 3,246,000USD | 3,242,000USD | 3,188,000USD | 3,010,000USD | 2,885,000USD | 2,805,000USD |
| Stock Based Compensation | 559,000USD | 1,125,000USD | 1,352,000USD | 1,239,000USD | 2,240,000USD | 3,430,000USD | 4,873,000USD | -6,781,000USD |
| Other Non Cash Items | 136,000USD | 7,273,000USD | 244,000USD | 106,000USD | -138,000USD | 74,000USD | 86,000USD | 81,000USD |
| Change To Account Receivables | -475,000USD | -1,653,000USD | 1,559,000USD | -308,000USD | -284,000USD | 1,507,000USD | -3,297,000USD | 1,790,000USD |
| Change In Working Capital | 3,952,000USD | -2,328,000USD | 733,000USD | -872,000USD | 2,457,000USD | 1,356,000USD | -1,196,000USD | 1,231,000USD |
| Total Cash From Operating Activities | 5,271,000USD | -225,000USD | 4,984,000USD | 868,000USD | 2,713,000USD | 1,830,000USD | 3,442,000USD | 3,365,000USD |
| Capital Expenditures | -51,000USD | -180,000USD | -265,000USD | -1,901,000USD | -3,528,000USD | -4,899,000USD | -4,018,000USD | -1,562,000USD |
| Free Cash Flow | 5,220,000USD | -405,000USD | 4,719,000USD | -1,033,000USD | -815,000USD | -3,069,000USD | -576,000USD | 1,803,000USD |
| Total Cashflows From Investing Activities | -51,000USD | -180,000USD | -265,000USD | -1,901,000USD | -3,528,000USD | -4,899,000USD | -4,018,000USD | -1,562,000USD |
| Net Borrowings | -11,365,000USD | -910,000USD | -15,910,000USD | -1,063,000USD | 4,469,000USD | -531,000USD | — | — |
| Total Cash From Financing Activities | 3,021,000USD | -2,379,000USD | -2,083,000USD | -1,649,000USD | 3,078,000USD | -825,000USD | -527,000USD | -1,096,000USD |
| Issuance Of Capital Stock | 14,591,000USD | -240,000USD | 14,008,000USD | 0USD | — | 0USD | — | — |
| Change In Cash | 8,241,000USD | -2,784,000USD | 2,636,000USD | -2,682,000USD | 2,263,000USD | -3,894,000USD | -1,103,000USD | 707,000USD |
| Begin Period Cash Flow | 8,449,000USD | 8,189,000USD | 5,553,000USD | 8,235,000USD | 5,972,000USD | 9,866,000USD | 10,969,000USD | 10,262,000USD |
| End Period Cash Flow | 16,690,000USD | 5,405,000USD | 8,189,000USD | 5,553,000USD | 8,235,000USD | 5,972,000USD | 9,866,000USD | 10,969,000USD |
| Other Cashflows From Financing Activities | -205,000USD | -1,229,000USD | -181,000USD | -530,000USD | -714,000USD | -221,000USD | 20,000USD | -175,000USD |
| Investments | — | -180,000USD | -265,000USD | -1,901,000USD | -3,528,000USD | -4,899,000USD | -4,018,000USD | -1,562,000USD |
| Dividends Paid | — | 0USD | 0USD | 0USD | -238,000USD | 0USD | -1,000USD | -13,000USD |
| Sale Purchase Of Stock | — | 56,000USD | — | -56,000USD | -439,000USD | -73,000USD | -14,000USD | -377,000USD |
| Other Cashflows From Investing Activities | — | -2,346,000USD | -265,000USD | -1,901,000USD | — | — | — | — |
| Unclassified Investing Cash Flow | — | 2,526,000USD | — | 3,802,000USD | 3,528,000USD | 4,899,000USD | 4,018,000USD | 1,562,000USD |
| Source | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy |
Cash flow Yearly
| Metric | FY 20252025-12-31 · USD | FY 20242024-12-31 · USD | FY 20232023-12-31 · USD | FY 20222022-12-31 · USD | FY 20212021-12-31 · USD | FY 20202020-12-31 · USD | FY 20192019-12-31 · USD |
|---|---|---|---|---|---|---|---|
| Net Income | -11,667,000USD | -8,251,000USD | -4,479,000USD | -14,679,000USD | 10,551,000USD | 7,577,000USD | -2,212,000USD |
| Depreciation | 12,781,000USD | 11,888,000USD | 10,253,000USD | 8,061,000USD | 6,597,000USD | 5,641,000USD | 4,960,000USD |
| Stock Based Compensation | 2,331,000USD | 3,762,000USD | 18,224,000USD | 29,457,000USD | 7,185,000USD | 325,000USD | 341,000USD |
| Other Non Cash Items | 7,252,000USD | 355,000USD | -5,000USD | 2,000,000USD | 1,321,000USD | 211,000USD | 226,000USD |
| Change To Account Receivables | 1,556,000USD | -1,115,000USD | 890,000USD | -2,831,000USD | — | — | — |
| Change In Working Capital | -1,687,000USD | 3,848,000USD | -1,379,000USD | -1,526,000USD | 771,000USD | 203,000USD | 1,623,000USD |
| Total Cash From Operating Activities | 3,096,000USD | 11,350,000USD | 23,956,000USD | 24,447,000USD | 26,633,000USD | 13,957,000USD | 4,938,000USD |
| Capital Expenditures | -2,404,000USD | -14,007,000USD | -9,919,000USD | -12,921,000USD | -7,116,000USD | -3,689,000USD | -4,439,000USD |
| Free Cash Flow | 692,000USD | -2,657,000USD | 14,037,000USD | 11,526,000USD | 19,517,000USD | 10,268,000USD | 499,000USD |
| Total Cashflows From Investing Activities | -2,404,000USD | -14,007,000USD | -9,919,000USD | -12,921,000USD | -7,116,000USD | -3,689,000USD | -4,439,000USD |
| Net Borrowings | -18,793,000USD | 2,875,000USD | -12,125,000USD | -760,000USD | 48,765,000USD | -400,000USD | -500,000USD |
| Total Cash From Financing Activities | -478,000USD | 630,000USD | -13,391,000USD | -27,257,000USD | -4,549,000USD | -5,017,000USD | -783,000USD |
| Dividends Paid | 0USD | -252,000USD | -464,000USD | -24,319,000USD | -66,856,000USD | -4,617,000USD | -283,000USD |
| Issuance Of Capital Stock | 18,764,000USD | 0USD | 0USD | 0USD | 13,542,000USD | 0USD | 0USD |
| Change In Cash | 214,000USD | -2,027,000USD | 646,000USD | -15,731,000USD | 14,968,000USD | 5,251,000USD | -284,000USD |
| Begin Period Cash Flow | 8,235,000USD | 10,262,000USD | 9,616,000USD | 25,347,000USD | 10,379,000USD | 5,128,000USD | 5,412,000USD |
| End Period Cash Flow | 8,449,000USD | 8,235,000USD | 10,262,000USD | 9,616,000USD | 25,347,000USD | 10,379,000USD | 5,128,000USD |
| Other Cashflows From Financing Activities | -56,000USD | -1,090,000USD | -569,000USD | 81,325,000USD | 49,603,000USD | 2,500,000USD | -4,439,000USD |
| Unclassified Operating Cash Flow | -5,914,000USD | — | 1,342,000USD | 1,134,000USD | — | — | — |
| Investments | — | -14,007,000USD | -10,287,000USD | -12,921,000USD | -7,116,000USD | -3,689,000USD | -4,439,000USD |
| Sale Purchase Of Stock | — | -903,000USD | -233,000USD | -2,031,000USD | 13,542,000USD | — | — |
| Unclassified Investing Cash Flow | — | 14,007,000USD | 10,287,000USD | 25,842,000USD | 7,116,000USD | 3,689,000USD | 4,439,000USD |
| Change To Inventory | — | — | — | 2,831,000USD | — | — | — |
| Change To Liabilities | — | — | — | 9,036,000USD | 6,344,000USD | -974,000USD | 3,707,000USD |
| Cash And Cash Equivalents Changes | — | — | — | -15,731,000USD | 14,968,000USD | — | — |
| Other Cashflows From Investing Activities | — | — | — | -12,921,000USD | — | — | — |
| Unclassified Financing Cash Flow | — | — | — | -81,472,000USD | -49,603,000USD | -2,500,000USD | 4,439,000USD |
| Source | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy |
Operating metrics
No operating metrics are currently published for this company.
Revenue breakdown
No revenue breakdown is currently published for this company.
Periods follow company fiscal calendars. Quarterly, annual and year-to-date amounts are shown separately. Missing values are not zero. Data may be delayed, incomplete or corrected; follow the disclosure links to verify figures.