CAPS
Capstone Holding Corp.
Company overview
- Market capitalization
- $3.27M
- Employees
- 93
- Latest publication
- 2026-09-29
About Capstone Holding Corp.
Capstone Holding Corp., through its subsidiaries, engages in the distribution and installation of building products in the United States and Canada. It operates in two segments, TotalStone and Carolina Stone. The company offers manufactured stone veneer under the Cultured Stone, Dutch Quality Stone, and Toro Stone brand names; natural stone under the Pangaea Stone brand name; panelized stone system under the Interloc brand name; mechanically attached stone veneer systems under the Beon Stone brand name; moisture management system under the D-Rain brand name; landscape and hardscape products under the Aura Natural Landscapes brand name; and modular masonry fireplaces under the Isokern brand name. It serves masonry dealers, brick distributors, landscape yards, hearth and home dealers, building material dealers, contractors, builders, and homeowners. The company was formerly known as Capstone Therapeutics Corp. and changed its name to Capstone Holding Corp. in February 2022. Capstone Holding Corp. was incorporated in 1987 and is headquartered in Alsip, Illinois.
Financial statements
Income 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 Revenue | 21,480,000USD | 12,636,000USD | 12,476,000USD | 13,654,000USD | 12,852,000USD | 7,899,000USD | 10,313,000USD | 12,318,000USD |
| Cost Of Revenue | 15,481,000USD | 9,666,000USD | 9,394,000USD | 10,400,000USD | 9,722,000USD | 6,574,000USD | 8,244,000USD | 9,325,000USD |
| Gross Profit | 5,999,000USD | 2,970,000USD | 3,082,000USD | 3,254,000USD | 3,130,000USD | 1,325,000USD | 2,069,000USD | 2,993,000USD |
| Selling General Administrative | 5,509,000USD | 4,467,000USD | 4,861,000USD | 3,370,000USD | 3,390,000USD | 2,753,000USD | 2,417,000USD | 2,580,000USD |
| Total Operating Expenses | 5,567,000USD | 4,467,000USD | 14,255,000USD | 4,022,000USD | 3,390,000USD | 2,753,000USD | 2,417,000USD | 2,580,000USD |
| Operating Income | 432,000USD | -1,497,000USD | -1,779,000USD | -768,000USD | -260,000USD | -1,428,000USD | -348,000USD | 413,000USD |
| Total Other Income Expense Net | -1,809,000USD | -416,000USD | -5,281,000USD | -1,246,000USD | -440,000USD | -300,000USD | -335,000USD | -374,000USD |
| Interest Expense | 1,961,000USD | 892,000USD | 2,552,000USD | 594,000USD | 440,000USD | 300,000USD | 335,000USD | 374,000USD |
| Income Before Tax | -1,377,000USD | -1,913,000USD | -9,612,000USD | -2,014,000USD | -700,000USD | -1,728,000USD | -683,000USD | 39,000USD |
| Income Tax Expense | 3,000USD | 2,000USD | — | 0USD | 0USD | — | 420,000USD | 5,000USD |
| Net Income | -1,380,000USD | -1,915,000USD | -16,788,000USD | -2,014,000USD | -700,000USD | -1,728,000USD | -1,103,000USD | 34,000USD |
| Net Income Applicable To Common Shares | -1,380,000USD | -1,915,000USD | — | -2,014,000USD | -700,000USD | — | — | — |
| Unclassified Operating Expenses | — | — | 9,394,000USD | — | — | — | — | — |
| Net Interest Income | — | — | -2,552,000USD | — | — | -300,000USD | -335,000USD | -374,000USD |
| Tax Provision | — | — | 7,176,000USD | — | — | 0USD | 420,000USD | 5,000USD |
| Net Income From Continuing Ops | — | — | -16,788,000USD | — | — | -1,728,000USD | -1,103,000USD | 34,000USD |
| Reconciled Depreciation | — | — | 43,000USD | — | — | 116,000USD | 247,000USD | 93,000USD |
| Ebit | — | — | — | — | — | -1,428,000USD | -348,000USD | 413,000USD |
| Ebitda | — | — | — | — | — | -1,312,000USD | -101,000USD | 506,000USD |
| Depreciation And Amortization | — | — | — | — | — | 116,000USD | 247,000USD | 93,000USD |
| Source | DisclosureDeterministicFinal | DisclosureDeterministicAmendment | Legacy providerLegacy | DisclosureDeterministicAmendment | DisclosureDeterministicAmendment | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy |
Income 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 | FY 20182018-12-31 · USD |
|---|---|---|---|---|---|---|---|---|
| Total Revenue | 46,881,000USD | 44,876,000USD | 48,354,000USD | 61,561,000USD | 66,743,000USD | 45,451,000USD | 13,969,000USD | 2,000,000USD |
| Cost Of Revenue | 36,090,000USD | 35,306,000USD | 38,743,000USD | 45,030,000USD | 50,427,000USD | 34,515,000USD | 39,000USD | 157,000USD |
| Gross Profit | 10,791,000USD | 9,570,000USD | 9,611,000USD | 16,531,000USD | 16,316,000USD | 10,936,000USD | -39,000USD | -157,000USD |
| Selling General Administrative | 14,374,000USD | 10,208,000USD | 10,867,000USD | 12,538,000USD | 11,680,000USD | 8,540,000USD | 762,000USD | 554,000USD |
| Total Operating Expenses | 14,374,000USD | 10,208,000USD | 10,867,000USD | 12,538,000USD | 11,680,000USD | 8,540,000USD | 723,000USD | 397,000USD |
| Operating Income | -3,583,000USD | -638,000USD | -1,256,000USD | 3,993,000USD | 4,636,000USD | 2,396,000USD | -762,000USD | -554,000USD |
| Interest Expense | 3,886,000USD | 1,483,000USD | 1,529,000USD | 895,000USD | 1,059,000USD | 710,000USD | 261,000USD | 0USD |
| Net Interest Income | -3,886,000USD | -1,483,000USD | -1,529,000USD | -895,000USD | -1,059,000USD | -710,000USD | -261,000USD | -251,000USD |
| Income Before Tax | -14,054,000USD | -3,005,000USD | -3,585,000USD | 3,098,000USD | 4,357,000USD | 1,686,000USD | -1,022,999USD | -802,000USD |
| Income Tax Expense | 7,176,000USD | -442,000USD | 234,000USD | 783,000USD | 436,000USD | -8,486,000USD | -24,000USD | -49,000USD |
| Tax Provision | 7,176,000USD | 442,000USD | 234,000USD | 783,000USD | 436,000USD | -8,486,000USD | -24,000USD | -52,000USD |
| Net Income | -21,230,000USD | -2,563,000USD | -3,819,000USD | 2,315,000USD | 3,921,000USD | 10,455,000USD | -2,073,000USD | -380,000USD |
| Net Income From Continuing Ops | -21,230,000USD | -2,563,000USD | -3,819,000USD | 2,315,000USD | 3,921,000USD | 10,172,000USD | -999,000USD | -380,000USD |
| Ebit | -3,583,000USD | -638,000USD | -2,056,000USD | 3,993,000USD | 4,636,000USD | 2,396,000USD | -762,000USD | -554,000USD |
| Ebitda | -3,192,000USD | -121,000USD | -1,750,000USD | 4,234,000USD | 5,022,000USD | 2,641,000USD | -723,000USD | -397,000USD |
| Depreciation And Amortization | 391,000USD | 517,000USD | 306,000USD | 241,000USD | 386,000USD | 245,000USD | 39,000USD | 157,000USD |
| Reconciled Depreciation | 391,000USD | 517,000USD | 306,000USD | 241,000USD | 386,000USD | 245,000USD | 39,000USD | 157,000USD |
| Total Other Income Expense Net | -10,471,000USD | -2,367,000USD | -2,329,000USD | -895,000USD | -279,000USD | -710,000USD | -260,999USD | -248,000USD |
| Minority Interest | — | — | — | — | -721,000USD | -641,000USD | 641,000USD | 0USD |
| Selling And Marketing Expenses | — | — | — | — | — | — | 39,000USD | — |
| Discontinued Operations | — | — | — | — | — | — | -1,715,000USD | 373,000USD |
| Net Income Applicable To Common Shares | — | — | — | — | — | — | -2,073,000USD | -380,000USD |
| Research Development | — | — | — | — | — | — | — | 1,373,000USD |
| Unclassified Operating Expenses | — | — | — | — | — | — | — | -1,530,000USD |
| Source | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy | 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 | 54,678,000USD | 53,797,000USD | 51,378,000USD | 58,483,000USD | 51,885,000USD | 52,208,000USD | 47,221,000USD | 51,534,000USD |
| Cash And Equivalents | 225,000USD | 419,000USD | — | 730,000USD | 773,000USD | — | — | — |
| Total Current Assets | 26,863,000USD | 25,981,000USD | 23,002,000USD | 19,113,000USD | 16,531,000USD | 16,707,000USD | 12,800,000USD | 16,481,000USD |
| Other Current Assets | 601,000USD | 170,000USD | 118,000USD | 242,000USD | 242,000USD | 766,000USD | 555,000USD | 782,000USD |
| Other Non Current Assets | 630,000USD | 632,000USD | — | 221,000USD | 178,000USD | — | — | — |
| Total Liabilities | 42,258,000USD | 42,574,000USD | — | 31,326,000USD | 25,611,000USD | — | — | — |
| Total Current Liabilities | 27,107,000USD | 27,425,000USD | 22,924,000USD | 20,020,000USD | 16,971,000USD | 14,657,000USD | 12,550,000USD | 15,469,000USD |
| Other Non Current Liabilities | 81,000USD | 41,000USD | — | — | — | — | — | — |
| Total Stockholder Equity | 12,420,000USD | 11,223,000USD | 14,391,000USD | 27,157,000USD | 26,274,000USD | 26,972,000USD | -3,058,000USD | -1,923,000USD |
| Total Equity Including Noncontrolling Interest | 12,420,000USD | 11,223,000USD | — | 27,157,000USD | 26,274,000USD | — | — | — |
| Short Long Term Debt | 4,245,000USD | 4,388,000USD | 14,020,000USD | 3,724,000USD | 2,910,000USD | 8,711,000USD | 8,114,000USD | 10,326,000USD |
| Long Term Debt | 8,602,000USD | 8,794,000USD | 9,344,000USD | 7,229,000USD | 5,827,000USD | 7,541,000USD | 6,323,000USD | 6,412,000USD |
| Net Receivables | 9,376,000USD | 6,897,000USD | 4,864,000USD | 5,771,000USD | 5,487,000USD | 4,518,000USD | 2,762,000USD | 4,812,000USD |
| Inventory | 16,387,000USD | 18,056,000USD | 17,001,000USD | 12,167,000USD | 9,590,000USD | 9,679,000USD | 9,472,000USD | 10,874,000USD |
| Property Plant Equipment Net | 6,952,000USD | 6,915,000USD | 7,482,000USD | 5,582,000USD | 4,651,000USD | 4,926,000USD | 3,662,000USD | 3,978,000USD |
| Goodwill | 18,475,000USD | 18,461,000USD | — | 26,030,000USD | 23,286,000USD | — | — | — |
| Intangible Assets | 1,758,000USD | 1,808,000USD | 947,000USD | 359,000USD | 61,000USD | 63,000USD | 48,000USD | 46,000USD |
| Common Stock | 7,000USD | 5,000USD | — | 3,000USD | 3,000USD | 3,000USD | — | — |
| Retained Earnings | -221,332,000USD | -219,952,000USD | -218,037,000USD | -201,249,000USD | -199,235,000USD | -198,535,000USD | -196,102,000USD | -194,967,000USD |
| Accumulated Other Comprehensive Income | -54,000USD | 12,000USD | — | — | — | — | — | — |
| Short Term Debt | — | 1,500,000USD | — | — | — | 9,527,000USD | 8,852,000USD | 11,128,000USD |
| Total Liab | — | — | 36,987,000USD | — | — | 25,236,000USD | 50,279,000USD | 53,457,000USD |
| Other Current Liab | — | — | 702,000USD | — | — | 747,000USD | 394,000USD | 432,000USD |
| Capital Stock | — | — | 1,971,000USD | — | — | 3,000USD | 0USD | 0USD |
| Good Will | — | — | 18,460,000USD | — | — | 23,286,000USD | 23,286,000USD | 23,286,000USD |
| Cash | — | — | 727,000USD | — | — | 1,744,000USD | 11,000USD | 13,000USD |
| Net Debt | — | — | 22,637,000USD | — | — | 18,011,000USD | 16,601,000USD | 19,166,000USD |
| Accounts Payable | — | — | 4,958,000USD | — | — | 4,383,000USD | 3,304,000USD | 3,909,000USD |
| Property Plant Equipment Gross | — | — | 9,504,000USD | — | — | 4,926,000USD | 5,373,000USD | 5,723,000USD |
| Common Stock Shares Outstanding | — | — | 8,772,872shares | — | — | 51,902shares | 157,610shares | 157,610shares |
| Non Current Assets Total | — | — | 28,376,000USD | — | — | 35,501,000USD | 34,421,000USD | 35,053,000USD |
| Non Current Liabilities Total | — | — | 14,063,000USD | — | — | 10,579,000USD | 37,729,000USD | 37,988,000USD |
| Non Current Liabilities Other | — | — | 41,000USD | — | — | — | — | — |
| Non Currrent Assets Other | — | — | 1,487,000USD | — | — | 48,000USD | 247,000USD | 146,000USD |
| Net Working Capital | — | — | 78,000USD | — | — | 2,050,000USD | 250,000USD | 1,012,000USD |
| Unclassified Current Liabilities | — | — | 3,244,000USD | — | — | -8,711,000USD | -8,114,000USD | -10,326,000USD |
| Unclassified Non Current Liabilities | — | — | 4,678,000USD | — | — | 3,038,000USD | 31,406,000USD | 31,576,000USD |
| Unclassified Equity | — | — | 230,457,000USD | — | — | 225,501,000USD | 193,044,000USD | 193,044,000USD |
| Cash And Short Term Investments | — | — | — | — | — | 1,744,000USD | 11,000USD | 13,000USD |
| Short Long Term Debt Total | — | — | — | — | — | 19,755,000USD | 16,612,000USD | 19,179,000USD |
| Unclassified Non Current Assets | — | — | — | — | — | 7,178,000USD | 7,178,000USD | 7,597,000USD |
| Source | DisclosureDeterministicFinal | DisclosureDeterministicAmendment | Legacy providerLegacy | DisclosureDeterministicAmendment | DisclosureDeterministicAmendment | 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 | FY 20182018-12-31 · USD |
|---|---|---|---|---|---|---|---|---|
| Total Assets | 51,378,000USD | 47,221,000USD | 52,701,000USD | 65,212,000USD | 60,853,000USD | 54,874,000USD | 284,000USD | 1,477,000USD |
| Intangible Assets | 1,841,000USD | 48,000USD | 10,000USD | 23,000USD | 160,000USD | 23,696,000USD | — | 39,000USD |
| Other Current Assets | 349,000USD | 555,000USD | 1,611,000USD | 1,920,000USD | 321,000USD | 984,000USD | 267,000USD | 97,000USD |
| Total Liab | 38,925,000USD | 50,279,000USD | 50,264,000USD | 57,040,000USD | 31,776,000USD | 25,768,000USD | 4,226,000USD | 2,721,000USD |
| Total Stockholder Equity | 12,453,000USD | -3,058,000USD | 2,437,000USD | 8,172,000USD | 29,077,000USD | 29,106,000USD | -3,301,000USD | -1,244,000USD |
| Other Current Liab | 2,291,000USD | 394,000USD | 324,000USD | 2,726,000USD | 73,400USD | 678,000USD | 776,000USD | 1,000USD |
| Common Stock | 4,000USD | — | — | — | — | — | — | 27,000USD |
| Capital Stock | 1,971,000USD | 0USD | 0USD | 0USD | 0USD | 0USD | 0USD | 27,000USD |
| Retained Earnings | -218,037,000USD | -196,102,000USD | -190,607,000USD | -184,872,000USD | -184,864,000USD | -185,297,000USD | -193,827,000USD | -191,754,000USD |
| Good Will | 18,460,000USD | 23,286,000USD | 23,286,000USD | 23,286,000USD | 23,286,000USD | — | — | — |
| Cash | 727,000USD | 11,000USD | 52,000USD | 23,000USD | 50,000USD | 0USD | 17,000USD | 1,341,000USD |
| Cash And Short Term Investments | 727,000USD | 11,000USD | 52,000USD | 23,000USD | 50,000USD | 1USD | 17,000USD | 1,341,000USD |
| Total Current Assets | 23,002,000USD | 12,800,000USD | 17,082,000USD | 20,972,000USD | 15,271,000USD | 16,029,000USD | 284,000USD | 1,438,000USD |
| Total Current Liabilities | 22,924,000USD | 12,550,000USD | 15,972,000USD | 11,888,000USD | 9,178,000USD | 11,037,000USD | 1,155,000USD | 246,000USD |
| Net Debt | 28,125,000USD | 16,601,000USD | 20,276,000USD | 28,781,000USD | 28,290,000USD | 20,808,000USD | 3,054,000USD | 1,134,000USD |
| Short Term Debt | 15,675,000USD | 8,852,000USD | 13,073,000USD | 9,162,000USD | 6,455,000USD | 6,946,000USD | 5,000USD | — |
| Short Long Term Debt | 14,020,000USD | 8,114,000USD | 11,177,000USD | 8,365,000USD | 5,710,000USD | 6,441,000USD | — | — |
| Short Long Term Debt Total | 28,852,000USD | 16,612,000USD | 20,328,000USD | 28,804,000USD | 28,340,000USD | 20,808,000USD | 3,071,000USD | 2,475,000USD |
| Long Term Debt | 9,344,000USD | 6,323,000USD | 6,123,000USD | 16,915,000USD | 18,447,000USD | 9,276,000USD | 3,071,000USD | 2,475,000USD |
| Net Receivables | 4,864,000USD | 2,762,000USD | 2,581,000USD | 3,031,000USD | 3,954,000USD | 4,054,999USD | — | — |
| Inventory | 17,062,000USD | 9,472,000USD | 12,838,000USD | 15,998,000USD | 10,946,000USD | 10,990,000USD | — | — |
| Accounts Payable | 4,958,000USD | 3,304,000USD | 2,575,000USD | 2,726,000USD | 2,649,600USD | 3,413,000USD | 379,000USD | 245,000USD |
| Property Plant Equipment Net | 7,482,000USD | 3,662,000USD | 4,678,000USD | 5,254,000USD | 5,933,000USD | 6,092,000USD | 0USD | — |
| Property Plant Equipment Gross | 9,504,000USD | 5,373,000USD | 6,214,000USD | 6,523,000USD | 7,043,000USD | 6,942,000USD | 0USD | — |
| Accumulated Other Comprehensive Income | -1,000USD | — | — | 193,044,000USD | 0USD | 191,105,000USD | 190,526,000USD | — |
| Common Stock Shares Outstanding | 5,321,454shares | 157,610shares | 157,610shares | 157,610shares | 79,277shares | 79,277shares | 54,377shares | 54,377shares |
| Non Current Assets Total | 28,376,000USD | 34,421,000USD | 35,619,000USD | 44,240,000USD | 45,582,000USD | 38,845,000USD | 0USD | 39,000USD |
| Non Current Liabilities Total | 16,000,999USD | 37,729,000USD | 34,292,000USD | 45,152,000USD | 22,598,000USD | 14,731,000USD | 3,071,000USD | 2,475,000USD |
| Non Current Liabilities Other | 41,000USD | — | — | — | — | 13,000USD | — | — |
| Non Currrent Assets Other | 593,000USD | 247,000USD | 48,000USD | 48,000USD | 8,203,000USD | 378,000USD | 0USD | 39,000USD |
| Net Working Capital | 78,000USD | 250,000USD | 2,119,000USD | 9,084,000USD | 6,093,000USD | 4,992,000USD | -871,000USD | 1,192,000USD |
| Unclassified Current Liabilities | -14,020,000USD | -8,114,000USD | -11,177,000USD | -11,091,000USD | -5,710,000USD | -6,441,000USD | — | — |
| Unclassified Non Current Liabilities | 6,615,999USD | 31,406,000USD | 28,169,000USD | 28,237,000USD | 4,151,000USD | 5,442,000USD | — | — |
| Unclassified Equity | 228,516,000USD | 193,044,000USD | 193,044,000USD | — | 213,941,000USD | 23,298,000USD | — | 190,456,000USD |
| Unclassified Non Current Assets | — | 7,178,000USD | 7,597,000USD | 7,629,000USD | — | 8,679,000USD | — | — |
| Long Term Investments | — | — | 0USD | 8,000,000USD | 8,000,000USD | — | — | — |
| Current Deferred Revenue | — | — | — | 0USD | 0USD | — | — | — |
| Net Tangible Assets | — | — | — | — | — | — | -3,301,000USD | -1,244,000USD |
| Other Assets | — | — | — | — | — | — | — | 39,000USD |
| Source | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy |
Cash flow YTD
| Metric | Q2 20262026-06-30 · USD |
|---|---|
| Depreciation | 324,000USD |
| Change To Inventory | 505,000USD |
| Change To Liabilities | 505,000USD |
| Change In Working Capital | -54,000USD |
| Operating Cash Flow | -3,179,000USD |
| Capital Expenditures | -93,000USD |
| Other Investing Activities | -38,000USD |
| Investing Cash Flow | -131,000USD |
| Net Debt Issuance | -164,000USD |
| Unclassified Financing Cash Flow | 2,978,000USD |
| Financing Cash Flow | 2,814,000USD |
| Effect Of Forex Changes On Cash | -6,000USD |
| Change In Cash | -502,000USD |
| End Cash Flow | 225,000USD |
| Source | DisclosureDeterministicFinal |
Cash flow Quarterly
| Metric | 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 | Q2 20242024-06-30 · USD |
|---|---|---|---|---|---|---|---|---|
| Depreciation | 161,000USD | 43,000USD | 118,000USD | 114,000USD | 116,000USD | 247,000USD | 93,000USD | 99,000USD |
| Change To Inventory | -985,000USD | — | — | — | -148,000USD | — | — | — |
| Change To Liabilities | 149,000USD | — | — | — | — | — | — | — |
| Change In Working Capital | -1,271,000USD | 2,420,000USD | 993,000USD | -1,120,000USD | -674,000USD | 3,282,000USD | 2,163,000USD | 280,000USD |
| Operating Cash Flow | -2,789,000USD | — | — | — | — | — | — | — |
| Capital Expenditures | -29,000USD | -142,000USD | -16,000USD | -2,000USD | -17,000USD | -19,000USD | -18,000USD | -17,000USD |
| Investing Cash Flow | -29,000USD | — | — | — | — | — | — | — |
| Net Debt Issuance | -6,000USD | — | — | — | — | — | — | — |
| Unclassified Financing Cash Flow | 2,518,000USD | — | -2,145,000USD | — | — | — | — | — |
| Financing Cash Flow | 2,512,000USD | — | — | — | — | — | — | — |
| Effect Of Forex Changes On Cash | -2,000USD | — | — | — | — | — | — | — |
| Change In Cash | -308,000USD | -3,000USD | -43,000USD | -971,000USD | 1,733,000USD | -2,000USD | 13,000USD | -30,000USD |
| End Cash Flow | 419,000USD | — | — | — | — | — | — | — |
| Net Income | — | -17,493,000USD | -2,014,000USD | -700,000USD | -1,728,000USD | -1,103,000USD | 34,000USD | -381,000USD |
| Other Non Cash Items | — | 1,974,000USD | 903,000USD | — | 2,000USD | 419,000USD | — | — |
| Change To Account Receivables | — | 3,942,000USD | -662,000USD | -797,000USD | -2,191,000USD | 3,249,000USD | 2,398,000USD | 879,000USD |
| Total Cash From Operating Activities | — | -420,000USD | 0USD | -1,706,000USD | -2,286,000USD | 2,845,000USD | 2,290,000USD | -2,000USD |
| Free Cash Flow | — | -562,000USD | -16,000USD | -1,708,000USD | -2,286,000USD | 2,826,000USD | 2,272,000USD | 15,000USD |
| Net Borrowings | — | 5,219,000USD | 2,723,000USD | 936,000USD | 544,000USD | -2,616,000USD | -2,227,000USD | — |
| Total Cash From Financing Activities | — | 4,965,000USD | 2,396,000USD | 737,000USD | 4,019,000USD | -2,828,000USD | -2,260,000USD | -45,000USD |
| Issuance Of Capital Stock | — | 0USD | -2,000USD | 1,782,000USD | 3,250,000USD | — | 0USD | 0USD |
| Begin Period Cash Flow | — | 730,000USD | 773,000USD | 1,744,000USD | 11,000USD | 13,000USD | 0USD | 30,000USD |
| End Period Cash Flow | — | 727,000USD | 730,000USD | 773,000USD | 1,744,000USD | 11,000USD | 13,000USD | 0USD |
| Unclassified Operating Cash Flow | — | 12,636,000USD | — | — | — | — | — | — |
| Investments | — | — | -2,439,000USD | -2,000USD | 0USD | -19,000USD | -18,000USD | 17,000USD |
| Total Cashflows From Investing Activities | — | — | -2,439,000USD | -2,000USD | — | -19,000USD | -18,000USD | 17,000USD |
| Dividends Paid | — | — | -705,000USD | — | — | — | — | — |
| Other Cashflows From Financing Activities | — | — | 2,525,000USD | -2,045,000USD | 225,000USD | -212,000USD | — | — |
| Sale Purchase Of Stock | — | — | — | — | — | 0USD | 0USD | 0USD |
| Source | DisclosureDeterministicAmendment | 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 | FY 20182018-12-31 · USD |
|---|---|---|---|---|---|---|---|---|
| Net Income | -21,230,000USD | -2,563,000USD | -3,819,000USD | 2,315,000USD | 3,921,000USD | 8,288,000USD | -999,000USD | -753,000USD |
| Depreciation | 391,000USD | 517,000USD | 306,000USD | 241,000USD | 386,000USD | 245,000USD | 39,000USD | 157,000USD |
| Other Non Cash Items | 7,630,000USD | 5,448,000USD | 799,000USD | -573,000USD | -1,552,000USD | -422,000USD | -2,238,000USD | 892,000USD |
| Change To Account Receivables | 292,000USD | 4,256,000USD | 3,920,000USD | -4,873,000USD | -1,069,000USD | — | — | — |
| Change To Inventory | -1,284,000USD | 4,115,000USD | — | 4,873,000USD | 1,069,000USD | — | — | — |
| Change In Working Capital | 1,619,000USD | 5,448,000USD | 4,131,000USD | -5,971,000USD | -327,000USD | -2,088,000USD | 734,000USD | 36,000USD |
| Total Cash From Operating Activities | -4,412,000USD | 3,821,000USD | 1,449,000USD | -2,890,000USD | 3,724,000USD | 642,000USD | -1,679,000USD | 66,000USD |
| Capital Expenditures | -122,000USD | -120,000USD | -208,000USD | -173,000USD | -1,173,000USD | -3,000USD | 0USD | 0USD |
| Free Cash Flow | -4,534,000USD | 3,701,000USD | 1,241,000USD | -3,063,000USD | 2,551,000USD | 639,000USD | -1,679,000USD | 66,000USD |
| Total Cashflows From Investing Activities | -6,913,000USD | -120,000USD | -208,000USD | -173,000USD | -931,000USD | -3,000USD | — | — |
| Net Borrowings | 9,422,000USD | -3,530,000USD | -1,012,000USD | 3,036,000USD | 1,207,000USD | — | 350,000USD | 350,000USD |
| Total Cash From Financing Activities | 12,117,000USD | -3,742,000USD | -1,213,000USD | 3,036,000USD | -2,743,000USD | -697,000USD | 396,000USD | 396,000USD |
| Dividends Paid | -705,000USD | — | -389,000USD | — | -3,950,000USD | — | — | — |
| Issuance Of Capital Stock | 5,030,000USD | 0USD | — | — | — | — | — | 0USD |
| Change In Cash | 716,000USD | -41,000USD | 28,000USD | -27,000USD | 50,000USD | -116,000USD | -1,283,000USD | 66,000USD |
| Begin Period Cash Flow | 11,000USD | 52,000USD | 23,000USD | 50,000USD | 0USD | 58,000USD | 1,341,000USD | 1,275,000USD |
| End Period Cash Flow | 727,000USD | 11,000USD | 51,000USD | 23,000USD | 50,000USD | -58,000USD | 58,000USD | 1,341,000USD |
| Other Cashflows From Investing Activities | -4,113,000USD | — | — | — | 242,000USD | — | — | — |
| Other Cashflows From Financing Activities | 547,000USD | -212,000USD | — | 3,071,000USD | 3,950,000USD | 780,000USD | 46,000USD | 46,000USD |
| Unclassified Operating Cash Flow | 7,178,000USD | -5,029,000USD | — | 1,098,000USD | 1,296,000USD | -5,381,000USD | — | — |
| Unclassified Investing Cash Flow | -2,678,000USD | — | — | — | — | — | — | — |
| Unclassified Financing Cash Flow | -2,177,000USD | — | — | -3,071,000USD | — | -1,477,000USD | — | — |
| Investments | — | -120,000USD | -208,000USD | -173,000USD | -931,000USD | -3,000USD | 0USD | 0USD |
| Sale Purchase Of Stock | — | 0USD | -389,000USD | 0USD | -3,950,000USD | — | — | 0USD |
| Change To Liabilities | — | — | — | — | — | — | 863,000USD | 48,000USD |
| Source | Legacy providerLegacy | 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.