BRCC
BRC Inc.
Company overview
- Market capitalization
- —
- Employees
- 468
- Latest publication
- 2026-09-29
About BRC Inc.
BRC Inc., through its subsidiaries, purchases, roasts, and sells coffee and coffee accessories in the United States. The company offers apparels, black rifle branded apparel, coffee brewing equipment, and outdoor and lifestyle gear. It sells its products through wholesale, Direct to Consumer, and outpost channels, and e commerce websites. BRC Inc. was founded in 2014 and is based in West Valley City, Utah.
Financial statements
Income Quarterly
| Metric | Q2 20262026-06-30 · USD | Q1 20262026-03-31 · USD | Q3 20252025-09-30 · USD | Q3 20242024-09-30 · USD | Q2 20242024-06-30 · USD | Q1 20212021-03-31 · USD | Q4 20202020-12-31 · USD | Q3 20202020-09-30 · USD |
|---|---|---|---|---|---|---|---|---|
| Total Revenue | 107,020,000USD | 109,227,000USD | 100,712,000USD | 98,204,000USD | 89,017,000USD | 48,790,000USD | 59,906,000USD | 40,899,000USD |
| Cost Of Revenue | 70,537,000USD | 73,139,000USD | 63,563,000USD | 56,856,000USD | 51,758,000USD | 29,152,000USD | 35,935,000USD | 23,483,000USD |
| Gross Profit | 36,483,000USD | 36,088,000USD | 37,149,000USD | 41,348,000USD | 37,259,000USD | 19,638,000USD | 23,971,000USD | 17,416,000USD |
| Selling And Marketing Expenses | 10,530,000USD | 10,180,000USD | 8,707,000USD | 10,109,000USD | 7,411,000USD | 6,551,000USD | 10,461,000USD | 5,586,000USD |
| General And Administrative Expenses | 9,271,000USD | — | — | — | — | — | — | — |
| Total Operating Expenses | 35,382,000USD | 34,769,000USD | 36,631,000USD | 40,242,000USD | 36,281,000USD | 19,167,000USD | 22,586,000USD | 16,425,000USD |
| Operating Income | 1,101,000USD | 1,319,000USD | 518,000USD | 1,106,000USD | 978,000USD | 471,000USD | 1,385,000USD | 991,000USD |
| Total Other Income Expense Net | -1,254,000USD | -1,240,000USD | -1,712,000USD | -2,453,000USD | -2,301,000USD | -286,000USD | -365,000USD | -312,000USD |
| Interest Expense | 1,254,000USD | 1,240,000USD | 1,712,000USD | 2,453,000USD | 2,301,000USD | 294,000USD | 233,000USD | 300,000USD |
| Labor And Related Expense | 15,468,000USD | — | — | — | — | — | — | — |
| Income Before Tax | -153,000USD | 79,000USD | -1,194,000USD | -1,347,000USD | -1,323,000USD | 185,000USD | 1,020,000USD | 679,000USD |
| Income Tax Expense | 33,000USD | 33,000USD | 44,000USD | 50,000USD | 51,000USD | 36,000USD | 44,000USD | 55,000USD |
| Net Income | -186,000USD | -15,000USD | -486,000USD | -535,000USD | -482,000USD | 149,000USD | 976,000USD | 624,000USD |
| Minority Interest | -83,000USD | -61,000USD | 752,000USD | 862,000USD | 892,000USD | — | — | — |
| Selling General Administrative | — | 24,207,000USD | 12,947,000USD | 28,872,000USD | 28,559,000USD | 12,616,000USD | 12,125,000USD | 4,127,000USD |
| Net Interest Income | — | -1,240,000USD | -1,712,000USD | -2,453,000USD | -2,301,000USD | -294,000USD | -233,000USD | — |
| Tax Provision | — | 33,000USD | 44,000USD | 50,000USD | 51,000USD | 36,000USD | 44,000USD | — |
| Net Income From Continuing Ops | — | 46,000USD | -1,238,000USD | -1,397,000USD | -1,374,000USD | 149,000USD | 976,000USD | — |
| Ebit | — | 1,319,000USD | 518,000USD | 1,106,000USD | 978,000USD | 471,000USD | 1,385,000USD | 991,000USD |
| Ebitda | — | 3,481,000USD | 3,573,000USD | 3,767,000USD | 2,348,000USD | 814,000USD | 1,637,000USD | 1,345,000USD |
| Depreciation And Amortization | — | 2,162,000USD | 3,055,000USD | 2,661,000USD | 1,370,000USD | 343,000USD | 252,000USD | 354,000USD |
| Reconciled Depreciation | — | 2,162,000USD | 3,055,000USD | 2,661,000USD | 2,384,000USD | 499,000USD | 390,000USD | — |
| Unclassified Operating Expenses | — | — | 14,977,000USD | 1,261,000USD | — | — | — | 6,712,000USD |
| Net Income Applicable To Common Shares | — | — | — | — | — | 149,000USD | 800,000USD | 624,000USD |
| Source | DisclosureDeterministicFinal | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy |
Income Yearly
| Metric | FY 20202020-12-31 · USD | FY 20192019-12-31 · USD |
|---|---|---|
| Total Revenue | 163,909,000USD | 82,128,000USD |
| Cost Of Revenue | 94,500,000USD | 46,423,000USD |
| Gross Profit | 69,409,000USD | 35,705,000USD |
| Selling General Administrative | 38,116,000USD | 22,472,000USD |
| Selling And Marketing Expenses | 25,513,000USD | 13,349,000USD |
| Total Operating Expenses | 63,629,000USD | 35,821,000USD |
| Operating Income | 5,780,000USD | -116,000USD |
| Interest Expense | 1,047,000USD | 733,000USD |
| Net Interest Income | -1,047,000USD | -733,000USD |
| Income Before Tax | 4,506,000USD | -758,000USD |
| Income Tax Expense | 185,000USD | 14,000USD |
| Tax Provision | 185,000USD | 14,000USD |
| Net Income | 4,321,000USD | -772,000USD |
| Net Income From Continuing Ops | 4,321,000USD | -772,000USD |
| Ebit | 5,780,000USD | -25,000USD |
| Ebitda | 7,017,000USD | 908,000USD |
| Depreciation And Amortization | 1,237,000USD | 933,000USD |
| Reconciled Depreciation | 1,375,000USD | 933,000USD |
| Total Other Income Expense Net | -1,274,000USD | -642,000USD |
| Net Income Applicable To Common Shares | 4,321,000USD | -772,000USD |
| 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 | 205,992,000USD | 217,040,000USD | 209,243,000USD | 222,401,000USD | 225,253,000USD | 222,890,000USD | 227,382,000USD | 233,664,000USD |
| Cash And Equivalents | 12,029,000USD | — | — | — | — | — | — | — |
| Total Current Assets | 103,996,000USD | 111,718,000USD | 100,325,000USD | 108,595,000USD | 106,242,000USD | 95,062,000USD | 95,471,000USD | 102,988,000USD |
| Other Current Assets | 13,437,000USD | 14,663,000USD | 11,235,000USD | 15,643,000USD | 23,802,000USD | 13,657,000USD | 12,410,000USD | 16,558,000USD |
| Other Non Current Assets | 125,000USD | — | — | — | — | — | — | — |
| Total Liabilities | 132,627,000USD | — | — | — | — | — | — | — |
| Total Current Liabilities | 73,176,000USD | 82,122,000USD | 76,094,000USD | 81,343,000USD | 82,106,000USD | 73,351,000USD | 75,218,000USD | 90,588,000USD |
| Other Current Liabilities | 29,691,000USD | — | — | — | — | — | — | — |
| Other Non Current Liabilities | 6,281,000USD | — | — | — | — | — | — | — |
| Total Stockholder Equity | 48,324,000USD | 46,804,000USD | 45,653,000USD | 47,991,000USD | 10,101,000USD | 11,173,000USD | 13,174,000USD | 14,528,000USD |
| Total Equity Including Noncontrolling Interest | 73,365,000USD | — | — | — | — | — | — | — |
| Short Long Term Debt | 2,000,000USD | 2,000,000USD | 2,400,000USD | 2,150,000USD | 2,547,000USD | 2,297,000USD | 2,047,000USD | 15,866,000USD |
| Long Term Debt | 29,609,000USD | 32,586,000USD | 32,313,000USD | 32,859,000USD | 70,118,000USD | 66,472,000USD | 63,027,000USD | 49,034,000USD |
| Deferred Revenue | 2,902,000USD | — | — | — | — | — | — | — |
| Net Receivables | 32,890,000USD | 36,277,000USD | 35,057,000USD | 30,449,000USD | 29,554,000USD | 27,005,000USD | 33,604,000USD | 28,884,000USD |
| Inventory | 45,640,000USD | 50,807,000USD | 49,703,000USD | 53,021,000USD | 48,582,000USD | 50,498,000USD | 42,647,000USD | 50,210,000USD |
| Property Plant Equipment Net | 59,950,000USD | 61,989,000USD | 64,060,000USD | 69,938,000USD | 74,923,000USD | 82,756,000USD | 85,907,000USD | 93,963,000USD |
| Intangible Assets | 270,000USD | 285,000USD | 300,000USD | 314,000USD | 329,000USD | 344,000USD | 359,000USD | 373,000USD |
| Accounts Payable | 36,052,000USD | 40,762,000USD | 34,721,000USD | 35,303,000USD | 34,919,000USD | 34,134,000USD | 38,817,000USD | 31,227,000USD |
| Short Term Debt | 2,527,000USD | 4,508,000USD | 7,370,000USD | 4,616,000USD | 5,069,000USD | 4,742,000USD | 4,583,000USD | 18,080,000USD |
| Retained Earnings | -135,462,000USD | -135,359,000USD | -135,344,000USD | -132,133,000USD | -131,647,000USD | -126,318,000USD | -123,430,000USD | -120,947,000USD |
| Total Liab | — | 146,334,000USD | 141,226,000USD | 148,207,000USD | 189,603,000USD | 178,705,000USD | 177,886,000USD | 180,099,000USD |
| Other Current Liab | — | 31,061,000USD | 55,348,000USD | 41,424,000USD | 37,377,000USD | 29,513,000USD | 27,900,000USD | 35,313,000USD |
| Common Stock | — | 25,000USD | 24,000USD | 24,000USD | 21,000USD | 21,000USD | 21,000USD | 22,000USD |
| Capital Stock | — | 25,000USD | 24,000USD | 24,000USD | 21,000USD | 21,000USD | 21,000USD | 22,000USD |
| Cash | — | 9,971,000USD | 4,330,000USD | 9,482,000USD | 4,304,000USD | 3,902,000USD | 6,810,000USD | 7,336,000USD |
| Cash And Short Term Investments | — | 9,971,000USD | 4,330,000USD | 9,482,000USD | 4,304,000USD | 3,902,000USD | 6,810,000USD | 7,336,000USD |
| Current Deferred Revenue | — | 5,791,000USD | 4,033,000USD | 4,669,000USD | 3,770,000USD | 3,814,000USD | 3,918,000USD | 4,869,000USD |
| Net Debt | — | 51,329,000USD | 25,392,000USD | 53,449,000USD | 98,710,000USD | 95,786,000USD | 89,887,000USD | 89,114,000USD |
| Short Long Term Debt Total | — | 61,300,000USD | 29,722,000USD | 62,931,000USD | 103,014,000USD | 99,688,000USD | 96,697,000USD | 96,450,000USD |
| Property Plant Equipment Gross | — | 97,507,000USD | 97,432,000USD | 100,718,000USD | 102,992,000USD | 107,454,000USD | 108,075,000USD | 114,720,000USD |
| Common Stock Shares Outstanding | — | 115,397,311shares | 114,736,965shares | 79,146,003shares | 79,146,003shares | 78,411,000shares | 77,670,243shares | 72,154,931shares |
| Non Current Assets Total | — | 105,322,000USD | 108,918,000USD | 113,806,000USD | 119,011,000USD | 127,828,000USD | 131,911,000USD | 130,676,000USD |
| Non Current Liabilities Total | — | 64,212,000USD | 65,132,000USD | 66,864,000USD | 107,497,000USD | 105,354,000USD | 102,668,000USD | 89,511,000USD |
| Non Current Liabilities Other | — | 7,420,000USD | 7,982,000USD | 8,549,000USD | 9,552,000USD | 10,408,000USD | 10,554,000USD | 11,141,000USD |
| Non Currrent Assets Other | — | 43,048,000USD | 44,558,000USD | 43,554,000USD | 43,759,000USD | 44,728,000USD | 45,645,000USD | 36,340,000USD |
| Net Working Capital | — | 29,596,000USD | 24,231,000USD | 27,252,000USD | 24,136,000USD | 21,711,000USD | 20,253,000USD | 12,400,000USD |
| Unclassified Current Liabilities | — | -2,000,000USD | -27,778,000USD | -6,819,000USD | -1,576,000USD | -1,149,000USD | -2,047,000USD | -14,767,000USD |
| Unclassified Non Current Liabilities | — | 24,206,000USD | 24,837,000USD | 25,456,000USD | 27,827,000USD | 28,474,000USD | 29,087,000USD | 29,336,000USD |
| Unclassified Equity | — | 182,113,000USD | 180,949,000USD | 180,076,000USD | 141,706,000USD | 137,449,000USD | 136,562,000USD | 135,431,000USD |
| Accumulated Other Comprehensive Income | — | — | — | 0USD | — | — | — | — |
| Short Term Investments | — | — | — | — | — | — | — | 315,000USD |
| Source | DisclosureDeterministicFinal | 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 | 209,243,000USD | 227,382,000USD | 235,776,000USD | 225,334,000USD | 87,082,000USD | 72,542,000USD | 18,711,000USD |
| Intangible Assets | 300,000USD | 359,000USD | 418,000USD | 225,000USD | 167,000USD | 191,000USD | 217,000USD |
| Other Current Assets | 11,235,000USD | 12,410,000USD | 13,618,000USD | 6,783,000USD | 12,754,000USD | 2,186,000USD | 1,164,000USD |
| Total Liab | 141,226,000USD | 177,886,000USD | 189,268,000USD | 129,398,000USD | 236,573,000USD | 175,420,000USD | 19,960,000USD |
| Total Stockholder Equity | 45,653,000USD | 13,174,000USD | 13,271,000USD | 25,796,000USD | -149,491,000USD | -102,878,000USD | -1,249,000USD |
| Other Current Liab | 29,949,000USD | 27,900,000USD | 34,911,000USD | 35,481,000USD | 20,869,000USD | 14,676,000USD | 8,812,000USD |
| Common Stock | 24,000USD | 21,000USD | 21,000USD | 21,000USD | -129,495,000USD | -96,727,000USD | 9,223,000USD |
| Capital Stock | 24,000USD | 21,000USD | 21,000USD | 21,000USD | -129,495,000USD | -96,727,000USD | 9,223,000USD |
| Retained Earnings | -135,344,000USD | -123,430,000USD | -120,478,000USD | -103,733,000USD | -19,996,000USD | -6,151,000USD | -10,472,000USD |
| Cash | 4,330,000USD | 6,810,000USD | 12,448,000USD | 38,990,000USD | 18,334,000USD | 35,232,000USD | 5,035,000USD |
| Cash And Short Term Investments | 4,330,000USD | 6,810,000USD | 12,448,000USD | 38,990,000USD | 18,334,000USD | 35,232,000USD | 5,035,000USD |
| Total Current Assets | 100,325,000USD | 95,471,000USD | 107,738,000USD | 145,293,000USD | 53,025,000USD | 57,088,000USD | 12,211,000USD |
| Total Current Liabilities | 76,094,000USD | 75,218,000USD | 84,109,000USD | 62,192,000USD | 59,018,000USD | 33,540,000USD | 18,340,000USD |
| Current Deferred Revenue | 6,539,000USD | 3,918,000USD | 11,030,000USD | 9,505,000USD | 7,334,000USD | 4,615,000USD | 1,300,000USD |
| Net Debt | 57,705,000USD | 89,887,000USD | 96,791,000USD | 31,312,000USD | 16,670,000USD | -21,000,000USD | -778,000USD |
| Short Term Debt | 4,885,000USD | 4,583,000USD | 4,604,000USD | 3,598,000USD | 12,064,000USD | 1,335,000USD | 2,637,000USD |
| Short Long Term Debt | 2,400,000USD | 2,047,000USD | 2,297,000USD | 2,143,000USD | 11,979,000USD | 866,000USD | 2,235,000USD |
| Short Long Term Debt Total | 62,035,000USD | 96,697,000USD | 109,239,000USD | 70,302,000USD | 35,004,000USD | 14,232,000USD | 4,257,000USD |
| Long Term Debt | 32,313,000USD | 63,027,000USD | 68,683,000USD | 47,017,000USD | 22,712,000USD | 12,170,000USD | 565,000USD |
| Net Receivables | 35,057,000USD | 33,604,000USD | 25,207,000USD | 22,337,000USD | 7,442,000USD | 3,629,000USD | 868,000USD |
| Inventory | 49,703,000USD | 42,647,000USD | 56,465,000USD | 77,183,000USD | 20,872,000USD | 16,041,000USD | 5,144,000USD |
| Accounts Payable | 34,721,000USD | 38,817,000USD | 33,564,000USD | 12,429,000USD | 17,387,000USD | 11,527,000USD | 4,496,000USD |
| Property Plant Equipment Net | 64,060,000USD | 85,907,000USD | 104,540,000USD | 79,501,000USD | 31,114,000USD | 14,714,000USD | 6,114,000USD |
| Property Plant Equipment Gross | 97,432,000USD | 108,075,000USD | 117,909,000USD | 79,501,000USD | 31,114,000USD | 17,517,000USD | 7,568,000USD |
| Common Stock Shares Outstanding | 95,207,206shares | 71,108,000shares | 60,932,225shares | 51,246,632shares | 141,882,573shares | 141,882,573shares | 44,009,874shares |
| Non Current Assets Total | 108,918,000USD | 131,911,000USD | 128,038,000USD | 80,041,000USD | 34,057,000USD | 15,454,000USD | 6,500,000USD |
| Non Current Liabilities Total | 65,132,000USD | 102,668,000USD | 105,159,000USD | 67,206,000USD | 177,555,000USD | 141,880,000USD | 1,620,000USD |
| Non Current Liabilities Other | 7,982,000USD | 10,554,000USD | 524,000USD | 20,189,000USD | 334,000USD | — | — |
| Non Currrent Assets Other | 44,558,000USD | 45,645,000USD | 23,080,000USD | 315,000USD | 2,776,000USD | 549,000USD | 169,000USD |
| Net Working Capital | 24,231,000USD | 20,253,000USD | 23,629,000USD | 83,101,000USD | -5,993,000USD | 23,548,000USD | -6,129,000USD |
| Unclassified Current Liabilities | -2,400,000USD | -2,047,000USD | -2,297,000USD | — | -10,615,000USD | — | -1,140,000USD |
| Unclassified Non Current Liabilities | 24,837,000USD | 29,087,000USD | 35,952,000USD | — | 153,604,000USD | 129,710,000USD | 1,055,000USD |
| Unclassified Equity | 180,949,000USD | 136,562,000USD | 133,707,000USD | 129,487,000USD | 114,289,000USD | 116,705,137USD | -9,223,000USD |
| Accumulated Other Comprehensive Income | — | — | 0USD | — | 15,206,000USD | -19,978,137USD | 0USD |
| Other Liab | — | — | — | 502,000USD | 334,000USD | — | — |
| Other Assets | — | — | — | 315,000USD | 2,776,000USD | 549,000USD | 169,000USD |
| Net Tangible Assets | — | — | — | 25,796,000USD | 4,623,000USD | -103,069,000USD | -1,466,000USD |
| Deferred Long Term Liab | — | — | — | — | 571,000USD | — | — |
| Unclassified Current Assets | — | — | — | — | -6,377,000USD | — | — |
| Unclassified Non Current Assets | — | — | — | — | -2,776,000USD | — | — |
| Source | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy |
Cash flow Quarterly
| Metric | Q1 20262026-03-31 · USD | Q4 20252025-12-31 · 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 | 46,000USD | 542,000USD | -5,329,000USD | -2,888,000USD | -2,482,000USD | -535,000USD | -482,000USD | 548,000USD |
| Depreciation | 2,162,000USD | 2,607,000USD | 3,960,000USD | 2,576,000USD | 2,884,000USD | 2,661,000USD | 2,384,000USD | 2,413,000USD |
| Stock Based Compensation | 2,734,000USD | 2,622,000USD | 2,740,000USD | 2,591,000USD | 2,745,000USD | 2,605,000USD | 3,305,000USD | 1,952,000USD |
| Other Non Cash Items | 327,000USD | -6,147,000USD | -8,918,000USD | 322,000USD | 11,096,000USD | 2,734,000USD | 4,483,000USD | 4,386,000USD |
| Change To Account Receivables | -1,250,000USD | -4,608,000USD | -2,619,000USD | 6,586,000USD | -4,667,000USD | -5,996,000USD | 1,978,000USD | 58,000USD |
| Change To Inventory | -1,064,000USD | -247,000USD | 1,510,000USD | -7,851,000USD | -1,142,000USD | -8,733,000USD | 2,173,000USD | -2,405,000USD |
| Change In Working Capital | 1,495,000USD | -8,339,000USD | 4,224,000USD | -4,151,000USD | -12,080,000USD | -2,927,000USD | -4,086,999USD | -2,433,000USD |
| Total Cash From Operating Activities | 6,764,000USD | -8,715,000USD | -3,323,000USD | -4,141,000USD | 2,163,000USD | 1,933,000USD | 2,298,000USD | 4,914,000USD |
| Capital Expenditures | -630,000USD | -696,000USD | -974,000USD | -1,173,000USD | -1,659,000USD | -2,138,000USD | -2,151,000USD | -2,718,000USD |
| Free Cash Flow | 6,134,000USD | -9,411,000USD | -4,297,000USD | -5,314,000USD | 503,999USD | -205,000USD | 147,000USD | 2,196,000USD |
| Total Cashflows From Investing Activities | -630,000USD | 4,280,000USD | -974,000USD | -1,173,000USD | -1,617,000USD | -2,119,000USD | -1,300,000USD | -2,677,000USD |
| Net Borrowings | -401,000USD | -570,000USD | 3,777,000USD | 2,359,000USD | 195,000USD | -2,380,000USD | — | — |
| Total Cash From Financing Activities | -493,000USD | -717,000USD | 4,699,000USD | 2,406,000USD | -1,387,000USD | -2,120,000USD | 3,497,000USD | -10,688,000USD |
| Change In Cash | 5,641,000USD | -5,152,000USD | 402,000USD | -2,908,000USD | -841,000USD | -2,306,000USD | 4,495,000USD | -8,451,000USD |
| Begin Period Cash Flow | 4,330,000USD | 9,482,000USD | 3,902,000USD | 6,810,000USD | 7,651,000USD | 9,957,000USD | 5,462,000USD | 13,913,000USD |
| End Period Cash Flow | 9,971,000USD | 4,330,000USD | 4,304,000USD | 3,902,000USD | 6,810,000USD | 7,651,000USD | 9,957,000USD | 5,462,000USD |
| Other Cashflows From Financing Activities | -151,000USD | 1,000,000USD | — | -147,000USD | -1,582,000USD | -2,119,000USD | 20,000USD | -164,000USD |
| Issuance Of Capital Stock | — | -1,147,000USD | — | — | 0USD | 260,000USD | 7,000USD | 251,000USD |
| Other Cashflows From Investing Activities | — | 4,976,000USD | — | — | 42,000USD | 19,000USD | 851,000USD | 41,000USD |
| Investments | — | — | -974,000USD | -1,173,000USD | -1,617,000USD | -2,119,000USD | -1,300,000USD | -2,677,000USD |
| Unclassified Operating Cash Flow | — | — | — | -2,591,000USD | — | -2,605,000USD | -3,305,001USD | -1,952,000USD |
| Unclassified Investing Cash Flow | — | — | — | 1,173,000USD | 1,617,000USD | 2,119,000USD | 1,300,000USD | 2,677,000USD |
| Unclassified Financing Cash Flow | — | — | — | — | — | 2,119,000USD | 3,470,000USD | -10,775,000USD |
| 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 | -32,235,000USD | -7,649,000USD | -16,745,000USD | -338,044,000USD | -13,845,000USD | 4,321,000USD | -772,000USD |
| Depreciation | 12,198,000USD | 10,057,000USD | 7,263,000USD | 4,383,000USD | 2,895,000USD | 1,375,000USD | 933,000USD |
| Stock Based Compensation | 10,307,000USD | 10,607,000USD | 6,974,000USD | 6,079,000USD | 3,204,000USD | 1,929,000USD | 143,000USD |
| Other Non Cash Items | 8,914,000USD | 12,955,000USD | -34,348,000USD | 269,827,000USD | 1,850,000USD | 1,764,000USD | 314,000USD |
| Change To Account Receivables | -1,536,000USD | -8,627,000USD | -2,766,000USD | -14,895,000USD | -3,761,000USD | -2,956,000USD | -243,000USD |
| Change To Inventory | -12,019,000USD | -10,107,000USD | -8,183,000USD | -56,311,000USD | -4,831,000USD | -10,897,000USD | 289,000USD |
| Change In Working Capital | -8,994,000USD | -14,662,000USD | 11,889,000USD | -58,435,000USD | -2,540,000USD | 2,157,000USD | 3,479,000USD |
| Total Cash From Operating Activities | -9,810,000USD | 11,308,000USD | -24,967,000USD | -116,190,000USD | -7,691,000USD | 11,546,000USD | 4,144,000USD |
| Capital Expenditures | -3,660,000USD | -8,666,000USD | -27,220,000USD | -30,404,000USD | -19,287,000USD | -9,760,000USD | -1,043,000USD |
| Free Cash Flow | -13,470,000USD | 2,642,000USD | -52,187,000USD | -146,594,000USD | -26,978,000USD | 1,786,000USD | 3,101,000USD |
| Total Cashflows From Investing Activities | 1,418,000USD | -7,713,000USD | -21,508,000USD | -30,404,000USD | -19,287,000USD | -9,760,000USD | -1,106,000USD |
| Net Borrowings | -32,436,000USD | -9,483,000USD | 25,058,000USD | 12,553,000USD | 18,344,000USD | 8,708,000USD | -2,166,000USD |
| Total Cash From Financing Activities | 5,912,000USD | -10,698,000USD | 21,398,000USD | 167,250,000USD | 9,680,000USD | 28,811,000USD | -2,166,000USD |
| Issuance Of Capital Stock | 37,573,000USD | 518,000USD | 673,000USD | 305,000USD | 0USD | 145,103,000USD | 0USD |
| Change In Cash | -2,480,000USD | -7,103,000USD | -25,077,000USD | 20,656,000USD | -17,298,000USD | 30,597,000USD | 872,000USD |
| Begin Period Cash Flow | 6,810,000USD | 13,913,000USD | 38,990,000USD | 18,334,000USD | 35,632,000USD | 5,035,000USD | 4,163,000USD |
| End Period Cash Flow | 4,330,000USD | 6,810,000USD | 13,913,000USD | 38,990,000USD | 18,334,000USD | 35,632,000USD | 5,035,000USD |
| Other Cashflows From Investing Activities | 5,078,000USD | 953,000USD | 5,712,000USD | — | — | — | -63,000USD |
| Other Cashflows From Financing Activities | 1,000,000USD | -1,733,000USD | -4,333,000USD | 354,009,000USD | 38,402,000USD | 20,159,000USD | 201,000USD |
| Investments | — | -7,713,000USD | -21,508,000USD | -30,404,000USD | -19,287,000USD | -9,760,000USD | -1,106,000USD |
| Dividends Paid | — | 0USD | 0USD | -127,853,000USD | -7,001,000USD | -104,841,000USD | -7,001,000USD |
| Sale Purchase Of Stock | — | 0USD | 0USD | -20,145,000USD | 7,001,000USD | -125,000,000USD | — |
| Unclassified Investing Cash Flow | — | 7,713,000USD | 21,508,000USD | 30,404,000USD | 19,287,000USD | 9,760,000USD | 1,106,000USD |
| Change To Liabilities | — | — | — | 10,008,000USD | 8,616,000USD | 10,347,000USD | 1,579,000USD |
| Cash And Cash Equivalents Changes | — | — | — | 20,656,000USD | -17,298,000USD | — | — |
| Unclassified Financing Cash Flow | — | — | — | -51,314,000USD | -47,066,000USD | 229,785,000USD | 6,800,000USD |
| 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
| Period | Dimension | Business / region | Revenue | Currency | Source |
|---|---|---|---|---|---|
| FY 2021Yearly · 2021-12-31 | Product | License | 1,111,000 | USD | 0001891101-23-000006 |
| FY 2021Yearly · 2021-12-31 | Product | Other | 2,809,000 | USD | 0001891101-23-000006 |
| FY 2021Yearly · 2021-12-31 | Product | Product | 8,121,000 | USD | 0001891101-23-000006 |
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.