CPSH
CPS TECHNOLOGIES CORP/DE/
Company overview
- Market capitalization
- $71.54M
- Employees
- 117
- Latest publication
- 2026-09-29
About CPS TECHNOLOGIES CORP/DE/
CPS Technologies Corporation produces and sells advanced material solutions to the transportation, automotive, energy, computing/internet, telecommunication, aerospace, defense, and oil and gas markets in the United States, Germany, rest of Europe, Asia, and internationally. The company offers metal matrix composites, such as baseplates for various applications, including motor controllers used in electric trains, subway cars, wind turbines, hybrid and electric vehicles, and transmission of high voltage direct current; hermetic packages for use in radar, satellite, and avionics applications; baseplates and housings used in modules built with wide band gap semiconductors; and lids and heat spreaders for use in internet switches and routers. It also assembles housings and packages, which includes metal matrix composite components for hybrid circuits; and produces armor for naval and military applications under the HybridTech brand. The company sells its products to microelectronics systems companies. The company was formerly known as Ceramics Process Systems Corporation and changed its name to CPS Technologies Corporation in March 2007. CPS Technologies Corporation was incorporated in 1984 and is based in Norton, Massachusetts.
Financial statements
Income Quarterly
| Metric | Q2 20262026-06-27 · 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 | Q1 20242024-03-31 · USD | Q4 20232023-12-31 · USD |
|---|---|---|---|---|---|---|---|---|
| Total Revenue | 8,309,323USD | 7,028,748USD | 7,028,748USD | 8,803,695USD | 8,078,657USD | 7,505,921USD | 5,912,634USD | 6,747,199USD |
| Cost Of Revenue | 7,080,534USD | 6,421,870USD | 6,421,870USD | 7,301,129USD | 6,742,341USD | 6,274,920USD | 5,006,324USD | 5,598,616USD |
| Gross Profit | 1,228,789USD | 606,878USD | 606,878USD | 1,502,566USD | 1,336,316USD | 1,231,000USD | 906,310USD | 1,148,583USD |
| Selling General Administrative | 1,487,316USD | 1,129,512USD | 1,318,162USD | 1,226,484USD | 1,199,389USD | 1,101,350USD | 1,165,922USD | 175,698USD |
| Total Operating Expenses | 1,487,316USD | 7,551,382USD | 1,129,512USD | 1,226,484USD | 1,199,389USD | 1,101,350USD | 1,165,922USD | 1,004,947USD |
| Operating Income | -258,527USD | -522,634USD | -522,634USD | 276,082USD | 136,927USD | 129,651USD | -259,610USD | 143,640USD |
| Total Other Income Expense Net | 146,168USD | 146,205USD | 146,205USD | 45,483USD | 19,025USD | 50,476USD | 79,171USD | 80,823USD |
| Income Before Tax | -112,359USD | -376,429USD | -376,429USD | 321,565USD | 155,952USD | 180,127USD | -180,441USD | 224,458USD |
| Income Tax Expense | -150,106USD | — | -82,250USD | 113,601USD | 52,119USD | 84,165USD | -37,288USD | 84,948USD |
| Net Income | 37,747USD | -294,179USD | -294,179USD | 207,964USD | 103,833USD | 95,962USD | -143,153USD | 139,511USD |
| Unclassified Operating Expenses | — | 6,421,870USD | — | — | — | — | — | — |
| Tax Provision | — | -82,250USD | 12,399USD | 113,601USD | 52,119USD | 84,165USD | -37,288USD | 84,948USD |
| Net Income From Continuing Ops | — | -294,179USD | 12,595USD | 207,964USD | 103,833USD | 95,962USD | -143,153USD | 139,511USD |
| Reconciled Depreciation | — | 151,198USD | 142,713USD | 137,289USD | 156,451USD | 164,738USD | 101,405USD | 125,795USD |
| Ebit | — | — | -376,429USD | 321,565USD | 155,952USD | 180,127USD | -180,441USD | 225,424USD |
| Ebitda | — | — | -225,231USD | 458,854USD | 312,403USD | 344,865USD | -79,036USD | 351,218USD |
| Depreciation And Amortization | — | — | 151,198USD | 137,289USD | 156,451USD | 164,738USD | 101,405USD | 125,794USD |
| Selling And Marketing Expenses | — | — | — | — | — | — | — | 829,249USD |
| Interest Expense | — | — | — | — | — | — | — | 966USD |
| Net Interest Income | — | — | — | — | — | — | — | 49,432USD |
| Source | DisclosureDeterministicFinal | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy |
Income Yearly
| Metric | FY 20252025-12-31 · 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 | FY 20152015-12-31 · USD |
|---|---|---|---|---|---|---|---|---|
| Total Revenue | 32,596,314USD | 27,550,646USD | 26,586,926USD | 22,449,065USD | 20,872,611USD | 21,468,414USD | 21,580,904USD | 21,761,681USD |
| Cost Of Revenue | 27,306,955USD | 20,725,237USD | 19,285,846USD | 17,659,347USD | 16,702,848USD | 18,928,173USD | 18,668,052USD | 17,096,690USD |
| Gross Profit | 5,289,359USD | 6,825,409USD | 7,301,080USD | 4,789,718USD | 4,169,763USD | 2,540,241USD | 2,912,852USD | 4,664,991USD |
| Selling General Administrative | 4,845,385USD | 5,437,628USD | 5,066,660USD | 4,276,751USD | 3,255,527USD | 3,137,440USD | 3,813,420USD | 4,045,830USD |
| Total Operating Expenses | 4,845,385USD | 5,126,046USD | 5,066,660USD | 4,276,751USD | 3,255,527USD | 3,137,440USD | 3,813,415USD | 4,045,834USD |
| Operating Income | 443,974USD | 1,699,363USD | 2,234,420USD | 512,967USD | 914,236USD | -597,199USD | -900,563USD | 619,157USD |
| Interest Income | 237,881USD | 225,757USD | 12,015USD | — | — | — | — | — |
| Net Interest Income | 237,881USD | 225,757USD | 635,248USD | -4,068USD | — | — | -34,630USD | — |
| Income Before Tax | 682,638USD | 1,952,381USD | 2,887,668USD | 508,899USD | 899,517USD | -632,746USD | -921,548USD | 624,851USD |
| Income Tax Expense | 262,284USD | 582,085USD | 756,268USD | -2,706,978USD | -8,548USD | 5,456USD | 2,784,419USD | 174,232USD |
| Tax Provision | 262,284USD | 547,194USD | 756,268USD | -2,706,978USD | 456USD | 5,456USD | 2,784,419USD | 174,230USD |
| Net Income | 420,354USD | 1,370,296USD | 2,131,400USD | 3,215,877USD | 908,064USD | -638,202USD | -3,705,967USD | 450,619USD |
| Net Income From Continuing Ops | 420,354USD | 1,499,776USD | 2,131,400USD | 3,215,877USD | 899,061USD | -591,743USD | 1,862,871USD | 799,083USD |
| Ebit | 682,638USD | 1,957,477USD | 2,234,420USD | 543,785USD | 914,236USD | -597,199USD | -900,563USD | 619,157USD |
| Ebitda | 1,283,829USD | 2,446,580USD | 2,680,159USD | 1,013,122USD | 1,444,656USD | -71,416USD | -332,399USD | 1,164,830USD |
| Depreciation And Amortization | 601,191USD | 489,103USD | 445,739USD | 469,337USD | 530,420USD | 525,783USD | 568,164USD | 545,673USD |
| Reconciled Depreciation | 601,191USD | 492,578USD | 445,739USD | 469,337USD | 530,420USD | 525,783USD | 568,164USD | — |
| Total Other Income Expense Net | 238,664USD | 253,018USD | 653,248USD | -4,068USD | -14,720USD | -35,547USD | 13,645USD | 5,694USD |
| Interest Expense | — | 5,096USD | 635,248USD | 34,886USD | 114,816USD | 490,236USD | 34,630USD | 5,694USD |
| Net Income Applicable To Common Shares | — | — | 2,131,400USD | 3,215,877USD | 908,064USD | -638,202USD | -3,705,967USD | 450,619USD |
| Research Development | — | — | — | — | — | — | 0USD | 34,970USD |
| Non Operating Income Net Other | — | — | — | — | — | — | -20,985USD | 5,694USD |
| Source | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy |
Balance sheet Quarterly
| Metric | Q2 20262026-06-27 · 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 | 38,435,971USD | 29,111,861USD | 29,111,861USD | 20,436,302USD | 19,369,770USD | 19,208,908USD | 18,876,946USD | 19,222,649USD |
| Cash And Equivalents | 15,354,564USD | — | — | — | — | — | — | — |
| Cash And Short Term Investments | 19,155,990USD | — | 12,522,291USD | 4,288,221USD | 3,418,962USD | 2,969,633USD | 4,311,688USD | 5,709,956USD |
| Short Term Investments | 3,801,426USD | 6,797,952USD | 6,797,952USD | 1,054,079USD | 1,044,925USD | 1,039,714USD | 1,031,000USD | 1,020,952USD |
| Total Current Assets | 33,177,771USD | 23,977,531USD | 23,977,531USD | 15,776,882USD | 14,899,576USD | 14,685,355USD | 14,159,016USD | 14,666,355USD |
| Other Current Assets | 298,780USD | 331,411USD | 331,411USD | 328,249USD | 263,636USD | 389,764USD | 480,986USD | 506,127USD |
| Total Liabilities | 4,780,484USD | — | — | — | — | — | — | — |
| Total Current Liabilities | 4,648,207USD | 4,528,387USD | 4,528,387USD | 5,063,577USD | 4,461,070USD | 4,461,564USD | 4,307,550USD | 3,678,327USD |
| Other Current Liabilities | 501,435USD | — | — | — | — | — | — | — |
| Total Stockholder Equity | 33,655,487USD | 24,415,197USD | 24,415,197USD | 15,132,448USD | 14,877,423USD | 14,716,067USD | 14,512,119USD | 15,449,045USD |
| Total Equity Including Noncontrolling Interest | 33,655,487USD | — | — | — | — | — | — | — |
| Deferred Revenue | 487,240USD | — | — | — | — | — | — | — |
| Deferred Revenue Non Current | 31,277USD | — | — | — | — | — | — | — |
| Inventory | 8,649,437USD | 7,143,727USD | 7,143,727USD | 5,383,680USD | 5,198,246USD | 4,812,833USD | 4,331,066USD | 4,433,412USD |
| Property Plant Equipment Net | 2,739,180USD | 2,763,976USD | 2,763,976USD | 2,356,421USD | 2,055,977USD | 2,078,580USD | 2,189,248USD | 2,306,309USD |
| Intangible Assets | 19,354USD | — | 20,794,000USD | 23,746USD | 21,363USD | — | — | — |
| Accounts Payable | 3,496,532USD | 3,337,589USD | 3,337,589USD | 3,530,052USD | 3,286,223USD | 3,135,552USD | 3,053,712USD | 2,497,055USD |
| Short Term Debt | 163,000USD | — | 163,000USD | 161,000USD | 108,000USD | 147,000USD | 168,130USD | 180,103USD |
| Common Stock | 196,043USD | — | 181,510USD | 146,670USD | 146,615USD | 146,615USD | 146,615USD | 146,615USD |
| Retained Earnings | -25,726,323USD | -25,764,070USD | -25,764,070USD | -25,482,486USD | -25,690,450USD | -25,794,283USD | -25,890,245USD | -24,895,093USD |
| Accumulated Other Comprehensive Income | -3,220USD | — | -4,618USD | 7,176USD | 9,469USD | 1,299USD | 15,500USD | 17,446USD |
| Total Liab | — | 4,696,664USD | 4,696,664USD | 5,303,854USD | 4,492,347USD | 4,492,841USD | 4,364,827USD | 3,773,604USD |
| Capital Stock | — | 181,510USD | 181,320USD | 146,670USD | 146,615USD | 146,615USD | 146,615USD | 146,615USD |
| Cash | — | 5,724,339USD | 5,724,339USD | 3,234,142USD | 2,374,037USD | 1,929,919USD | 3,280,687USD | 4,689,004USD |
| Net Receivables | — | 3,779,089USD | 3,980,102USD | 5,776,732USD | 6,018,732USD | 6,513,125USD | 5,035,276USD | 4,016,860USD |
| Property Plant Equipment Gross | — | 13,565,020USD | 13,350,981USD | 13,093,812USD | 12,754,922USD | 12,621,074USD | 12,567,004USD | 12,506,611USD |
| Common Stock Shares Outstanding | — | 18,006,963shares | 17,997,088shares | 14,674,384shares | 14,577,433shares | 14,543,911shares | 14,525,664shares | 14,525,664shares |
| Non Current Assets Total | — | 5,134,330USD | 5,134,330USD | 4,659,420USD | 4,470,193USD | 4,523,553USD | 4,717,930USD | 4,556,294USD |
| Non Current Liabilities Total | — | 168,277USD | 168,276USD | 240,276USD | 31,276USD | 31,277USD | 57,277USD | 95,277USD |
| Net Working Capital | — | 19,449,144USD | 20,078,865USD | 10,713,305USD | 10,438,506USD | 10,223,791USD | 9,851,466USD | 10,988,028USD |
| Unclassified Non Current Assets | — | 2,370,354USD | -18,423,646USD | — | — | — | 2,528,682USD | 2,249,985USD |
| Unclassified Current Liabilities | — | 1,190,798USD | — | — | — | — | — | — |
| Unclassified Equity | — | 49,997,757USD | 49,821,055USD | 40,314,418USD | 40,265,174USD | 40,215,821USD | 40,093,634USD | 40,033,462USD |
| Other Current Liab | — | — | 577,219USD | 1,298,268USD | 1,036,463USD | 1,070,932USD | 913,279USD | 840,757USD |
| Current Deferred Revenue | — | — | 450,579USD | 74,257USD | 30,384USD | 108,080USD | 172,429USD | 160,412USD |
| Net Debt | — | — | -5,424,339USD | -2,864,142USD | -2,266,037USD | -1,782,919USD | -3,086,557USD | -4,444,901USD |
| Short Long Term Debt Total | — | — | 300,000USD | 370,000USD | 108,000USD | 147,000USD | 194,130USD | 244,103USD |
| Non Currrent Assets Other | — | — | -20,773,206USD | 2,279,253USD | 2,392,854USD | 2,444,973USD | — | — |
| Short Long Term Debt | — | — | — | — | — | — | 8,130USD | 20,103USD |
| 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 | FY 20182018-12-31 · USD |
|---|---|---|---|---|---|---|---|---|
| Total Assets | 29,511,738USD | 18,876,946USD | 21,602,116USD | 21,679,943USD | 18,800,719USD | 8,311,923USD | 9,024,271USD | 8,491,099USD |
| Intangible Assets | 21,778USD | — | — | — | — | — | — | — |
| Other Current Assets | 299,829USD | 480,986USD | 276,349USD | 211,242USD | 225,873USD | 71,506USD | 147,786USD | 156,338USD |
| Total Liab | 4,876,464USD | 4,364,827USD | 4,280,142USD | 5,974,427USD | 5,634,408USD | 1,963,262USD | 3,693,281USD | 2,655,578USD |
| Total Stockholder Equity | 24,635,274USD | 14,512,119USD | 17,321,974USD | 15,705,516USD | 13,166,311USD | 6,348,661USD | 5,330,990USD | 5,835,521USD |
| Other Current Liab | 907,910USD | 913,279USD | 1,075,137USD | 820,856USD | 1,086,429USD | 804,091USD | 836,276USD | 975,315USD |
| Common Stock | 181,320USD | 146,615USD | 146,015USD | 144,605USD | 143,508USD | 137,462USD | 134,275USD | 134,260USD |
| Capital Stock | 181,320USD | 146,615USD | 146,015USD | 144,605USD | 143,508USD | 137,462USD | 134,275USD | 134,260USD |
| Retained Earnings | -25,469,891USD | -25,890,245USD | -22,754,796USD | -24,125,092USD | -26,256,492USD | -29,472,369USD | -30,380,433USD | -29,742,231USD |
| Cash | 4,466,198USD | 3,280,687USD | 8,813,626USD | 8,266,753USD | 5,050,312USD | 195,203USD | 133,965USD | 628,804USD |
| Cash And Short Term Investments | 13,235,561USD | 4,311,688USD | 8,813,626USD | 8,266,753USD | 5,050,312USD | 195,203USD | 133,965USD | 628,804USD |
| Total Current Assets | 24,750,052USD | 14,159,016USD | 18,144,251USD | 17,817,539USD | 14,057,808USD | 6,890,981USD | 7,468,520USD | 7,031,166USD |
| Total Current Liabilities | 4,671,187USD | 4,307,550USD | 4,068,775USD | 5,379,560USD | 5,104,724USD | 1,808,693USD | 3,670,281USD | 2,655,578USD |
| Current Deferred Revenue | 238,044USD | 172,429USD | 251,755USD | 2,521,128USD | 1,707,138USD | 12,177USD | 21,110USD | — |
| Net Debt | -4,130,198USD | -3,086,557USD | -8,426,739USD | -7,702,195USD | -4,309,722USD | 42,501USD | 1,286,623USD | -628,804USD |
| Short Term Debt | 162,000USD | 168,130USD | 206,797USD | 200,711USD | 210,906USD | 83,134USD | 1,397,588USD | — |
| Short Long Term Debt Total | 336,000USD | 194,130USD | 386,887USD | 564,558USD | 740,590USD | 237,704USD | 1,420,588USD | — |
| Short Term Investments | 8,769,363USD | 1,031,000USD | 0USD | — | — | — | — | — |
| Net Receivables | 5,616,255USD | 5,035,276USD | 4,472,346USD | 4,463,643USD | 4,870,021USD | 2,914,800USD | 4,086,945USD | 3,053,091USD |
| Inventory | 5,598,407USD | 4,331,066USD | 4,581,930USD | 4,875,901USD | 3,911,602USD | 3,709,471USD | 3,099,824USD | 3,192,933USD |
| Accounts Payable | 3,363,233USD | 3,053,712USD | 2,535,086USD | 1,836,865USD | 2,100,251USD | 909,291USD | 1,436,417USD | 1,680,263USD |
| Property Plant Equipment Net | 2,473,054USD | 2,189,248USD | 1,888,139USD | 1,792,968USD | 1,918,933USD | 1,312,946USD | 1,407,878USD | 1,273,186USD |
| Property Plant Equipment Gross | 13,350,981USD | 12,567,004USD | 13,824,143USD | 1,792,968USD | 1,918,933USD | 1,312,946USD | 1,407,880USD | 1,273,190USD |
| Accumulated Other Comprehensive Income | 139USD | 15,500USD | 0USD | 0USD | 0USD | 0USD | 0USD | -9,722,770USD |
| Common Stock Shares Outstanding | 14,674,384shares | 14,525,664shares | 14,628,811shares | 14,675,646shares | 14,590,725shares | 13,348,582shares | 13,207,097shares | 13,205,936shares |
| Non Current Assets Total | 4,761,686USD | 4,717,930USD | 3,457,865USD | 3,862,404USD | 4,742,911USD | 1,420,942USD | 1,555,751USD | 1,459,933USD |
| Non Current Liabilities Total | 205,277USD | 57,277USD | 211,367USD | 594,867USD | 529,684USD | 154,570USD | 23,000USD | 0USD |
| Net Working Capital | 20,078,865USD | 9,851,466USD | 14,075,476USD | 12,437,979USD | 8,953,084USD | 5,082,287USD | 3,798,239USD | 4,375,588USD |
| Unclassified Non Current Assets | 2,266,854USD | 2,528,682USD | 1,569,725USD | — | — | — | — | — |
| Unclassified Equity | 49,742,386USD | 40,093,634USD | 39,784,740USD | 39,541,398USD | 39,135,787USD | 36,542,429USD | 35,959,926USD | 45,549,055USD |
| Short Long Term Debt | — | 8,130USD | 46,797USD | 43,711USD | 55,906USD | 58,134USD | 1,249,588USD | — |
| Other Assets | — | — | 1USD | 2,069,436USD | 2,823,978USD | 142,000USD | 147,873USD | 186,747USD |
| Long Term Debt | — | — | 8,090USD | 54,847USD | 98,684USD | 154,570USD | — | — |
| Non Currrent Assets Other | — | — | -1USD | — | — | — | 147,873USD | 186,740USD |
| Other Liab | — | — | — | 231,020USD | — | — | -35,000USD | — |
| Net Tangible Assets | — | — | — | 15,705,516USD | 13,166,311USD | 6,357,664USD | 3,923,112USD | 5,648,774USD |
| Accumulated Depreciation | — | — | — | — | — | -10,558,816USD | -10,110,663USD | -9,722,767USD |
| Treasury Stock | — | — | — | — | — | -996,323USD | -517,053USD | -517,053USD |
| Non Current Liabilities Other | — | — | — | — | — | — | -35,000USD | — |
| Unclassified Current Liabilities | — | — | — | — | — | — | -1,270,698USD | — |
| Source | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy |
Cash flow YTD
| Metric | Q2 20262026-06-27 · USD |
|---|---|
| Depreciation | 307,648USD |
| Stock Based Compensation | 223,094USD |
| Change To Inventory | -3,051,030USD |
| Change To Liabilities | -273,175USD |
| Change In Working Capital | -2,917,731USD |
| Operating Cash Flow | -2,522,233USD |
| Capital Expenditures | -634,036USD |
| Net Investments | 4,989,869USD |
| Unclassified Investing Cash Flow | -2,144USD |
| Investing Cash Flow | 4,353,689USD |
| Financing Cash Flow | 9,056,910USD |
| Change In Cash | 10,888,366USD |
| End Cash Flow | 15,354,564USD |
| 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 |
|---|---|---|---|---|---|---|---|---|
| Net Income | -294,179USD | 12,595USD | 207,964USD | 103,833USD | 95,962USD | -995,153USD | -1,042,839USD | -954,304USD |
| Depreciation | 151,198USD | 142,713USD | 137,289USD | 156,451USD | 164,738USD | 177,454USD | 131,744USD | 136,549USD |
| Stock Based Compensation | 48,249USD | 52,134USD | 49,354USD | 49,354USD | 122,186USD | 60,172USD | 44,480USD | 44,480USD |
| Other Non Cash Items | -29,970USD | -3,891USD | 713USD | 13,885USD | -26,068USD | 1USD | -249,979,654USD | 36,210USD |
| Change To Account Receivables | 1,636,153USD | 160,477USD | 242,000USD | 494,393USD | -1,477,849USD | -1,018,414USD | 245,779USD | -386,516USD |
| Change To Inventory | -1,545,320USD | -214,726USD | -185,435USD | -385,413USD | -482,000USD | 102,346USD | -311,734USD | 489,782USD |
| Change In Working Capital | -84,549USD | -419,221USD | 541,461USD | 273,614USD | -1,693,250USD | -334,449USD | 52,209USD | -6,921USD |
| Total Cash From Operating Activities | -291,957USD | -203,271USD | 1,050,382USD | 649,256USD | -1,252,723USD | -1,370,672USD | -1,187,089USD | -1,047,517USD |
| Capital Expenditures | -477,136USD | -291,169USD | -178,116USD | -194,211USD | -93,067USD | -98,393USD | -80,148USD | -552,374USD |
| Free Cash Flow | -769,093USD | -494,440USD | 872,266USD | 455,045USD | -1,345,790USD | -1,469,065USD | -1,267,237USD | -1,599,891USD |
| Investments | 1,996,624USD | -7,718,429USD | -12,161USD | -205,138USD | -89,915USD | -110,387USD | -333,654USD | -1,302,374USD |
| Total Cashflows From Investing Activities | 1,519,488USD | -8,009,807USD | -190,277USD | -205,138USD | -89,915USD | -110,387USD | -333,654USD | -1,302,374USD |
| Net Borrowings | 0USD | 0USD | 0USD | 0USD | -8,130USD | -11,973USD | -11,782USD | — |
| Total Cash From Financing Activities | 30,610USD | 9,445,134USD | 0USD | 0USD | -8,130USD | -11,973USD | -11,782USD | -11,593USD |
| Change In Cash | 1,258,141USD | 1,232,056USD | 860,105USD | 444,118USD | -1,435,483USD | -1,323,602USD | -1,617,240USD | -2,361,484USD |
| Begin Period Cash Flow | 4,466,198USD | 3,234,142USD | 2,374,037USD | 1,929,919USD | 3,365,402USD | 4,689,004USD | 6,306,244USD | 8,667,728USD |
| End Period Cash Flow | 5,724,339USD | 4,466,198USD | 3,234,142USD | 2,374,037USD | 1,929,919USD | 3,365,402USD | 4,689,004USD | 6,306,244USD |
| Other Cashflows From Investing Activities | -1,300USD | -208USD | -4,542USD | -21,363USD | 26,068,000USD | 1USD | — | -750,000USD |
| Other Cashflows From Financing Activities | 30,579,390USD | 9,445,134USD | — | — | -8,130,000USD | — | -333,654USD | 1USD |
| Unclassified Financing Cash Flow | -30,548,780USD | — | — | — | 8,130,000USD | — | — | — |
| Unclassified Investing Cash Flow | — | — | — | — | -25,974,933USD | — | — | 1,302,374USD |
| Unclassified Operating Cash Flow | — | — | — | — | — | — | 249,606,971USD | — |
| 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 | FY 20182018-12-31 · USD |
|---|---|---|---|---|---|---|---|---|
| Net Income | 420,354USD | -3,135,449USD | 1,370,296USD | 2,131,400USD | 3,215,877USD | 908,064USD | -638,202USD | -3,705,967USD |
| Depreciation | 601,191USD | 547,152USD | 489,103USD | 445,739USD | 469,337USD | 530,420USD | 525,783USD | 568,164USD |
| Stock Based Compensation | 273,028USD | 310,094USD | 204,797USD | 250,359USD | 174,124USD | 117,842USD | 133,671USD | 220,654USD |
| Other Non Cash Items | -15,361USD | -239,262USD | 199,514USD | -3,402USD | -2,047USD | -11,000USD | -6,946USD | -13,645USD |
| Change To Account Receivables | -580,979USD | -562,930USD | -8,703USD | 406,378USD | -1,955,221USD | 1,172,145USD | -1,033,854USD | -109,718USD |
| Change To Inventory | -1,267,341USD | 250,864USD | 293,971USD | -964,299USD | -202,131USD | -609,647USD | 93,109USD | -1,083,420USD |
| Change In Working Capital | -1,297,396USD | -239,262USD | -1,296,453USD | -27,239USD | 856,540USD | 91,644USD | -1,315,078USD | -294,686USD |
| Total Cash From Operating Activities | 243,644USD | -3,476,421USD | 1,267,453USD | 3,551,399USD | 2,006,853USD | 1,667,843USD | -1,261,898USD | -373,561USD |
| Capital Expenditures | -756,775USD | -994,261USD | -718,274USD | -439,772USD | -514,322USD | -322,991USD | -489,475USD | -350,852USD |
| Free Cash Flow | -513,131USD | -4,470,682USD | 549,179USD | 3,111,627USD | 1,492,531USD | 1,344,852USD | -1,751,373USD | -724,413USD |
| Investments | -7,738,362USD | -2,009,761USD | -611,435USD | -436,372USD | -512,275USD | -311,991USD | -482,529USD | -337,207USD |
| Total Cashflows From Investing Activities | -8,495,137USD | -2,009,761USD | -718,274USD | -436,372USD | -512,275USD | -311,991USD | -482,529USD | -337,207USD |
| Net Borrowings | -8,130USD | -46,757USD | -43,671USD | -56,032USD | -58,114USD | -1,295,382USD | 1,249,588USD | 1,249,588USD |
| Total Cash From Financing Activities | 9,437,004USD | -46,757USD | -2,306USD | 101,414USD | 3,360,531USD | -1,294,614USD | 1,249,588USD | -900,000USD |
| Issuance Of Capital Stock | 9,445,134USD | 0USD | — | 0USD | 3,407,416USD | — | — | — |
| Change In Cash | 1,185,511USD | -5,532,939USD | 546,873USD | 3,216,441USD | 4,855,109USD | 61,238USD | -494,839USD | -710,768USD |
| Begin Period Cash Flow | 3,280,687USD | 8,813,626USD | 8,266,753USD | 5,050,312USD | 195,203USD | 133,965USD | 628,804USD | 1,339,572USD |
| End Period Cash Flow | 4,466,198USD | 3,280,687USD | 8,813,626USD | 8,266,753USD | 5,050,312USD | 195,203USD | 133,965USD | 628,804USD |
| Other Cashflows From Investing Activities | -26,113USD | 1USD | — | 3,400USD | 2,046USD | 11,000USD | 6,946USD | 13,645USD |
| Other Cashflows From Financing Activities | 9,436,994,563,130USD | 41,365USD | 41,365USD | 157,446USD | 11,229USD | 768USD | 1,249,588USD | -900,000USD |
| Unclassified Financing Cash Flow | -9,436,994,563,130USD | — | — | — | 5,922,416USD | — | -1,249,588USD | -1,249,588USD |
| Change To Liabilities | — | — | — | 781,624USD | 2,885,921USD | -536,059USD | -243,846USD | 733,878USD |
| Sale Purchase Of Stock | — | — | — | — | -2,515,000USD | 768USD | — | — |
| Unclassified Operating Cash Flow | — | — | — | — | -2,706,978USD | — | — | 2,851,919USD |
| Cash And Cash Equivalents Changes | — | — | — | — | — | 61,238USD | -494,839USD | -710,768USD |
| 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.