CTM
Castellum, Inc.
Company overview
- Market capitalization
- $59.62M
- Employees
- 244
- Latest publication
- 2026-09-29
About Castellum, Inc.
Castellum, Inc., together with its subsidiaries, operates as a technology company in the United States and internationally. It offers intelligence analysis, software development and engineering, program management, strategic and mission planning, information assurance, cybersecurity and policy support, data analytics, and model-based systems engineering services. The company's products and services are used in information technology, electronic warfare, information warfare, and cybersecurity areas. It serves defense, intelligence, civilian agencies, and local and federal governments, as well as financial services, healthcare, and other users of large data applications. The company is based in Vienna, Virginia.
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 | 13,864,676USD | 14,291,961USD | 12,557,859USD | 14,619,687USD | 14,024,090USD | 11,664,365USD | 10,298,721USD | 11,608,691USD |
| Cost Of Revenue | 9,145,257USD | 9,229,741USD | 8,294,632USD | 9,129,119USD | 8,963,643USD | 7,109,749USD | 6,179,591USD | 6,650,035USD |
| Gross Profit | 4,719,419USD | 5,062,220USD | 4,263,227USD | 5,490,568USD | 5,060,447USD | 4,554,616USD | 4,119,130USD | 4,958,656USD |
| General And Administrative Expenses | 2,869,387USD | — | — | — | — | — | — | — |
| Total Operating Expenses | 5,813,511USD | 5,760,218USD | 5,653,539USD | 5,045,288USD | 5,443,970USD | 6,040,623USD | 5,739,233USD | 6,341,753USD |
| Operating Income | -1,094,092USD | -697,998USD | -1,390,312USD | 445,280USD | -383,523USD | -1,486,007USD | -1,620,103USD | -1,383,097USD |
| Total Other Income Expense Net | 104,444USD | 353,400USD | 171,533USD | 76,838USD | -14,357USD | 390,236USD | -1,050,530USD | 360,484USD |
| Net Interest Income | 104,444USD | 101,400USD | 85,533USD | 58,838USD | -30,357USD | -110,764USD | -207,530USD | -208,709USD |
| Income Before Tax | -989,648USD | -344,598USD | -1,218,779USD | 522,118USD | -397,880USD | -1,095,771USD | -2,670,633USD | -1,022,613USD |
| Income Tax Expense | 36,949USD | 6,676USD | 102,760USD | 106,717USD | -75,773USD | 74,276USD | 71,122USD | 257,479USD |
| Net Income | -1,026,597USD | -351,274USD | -1,321,539USD | 415,401USD | -322,107USD | -1,170,047USD | -2,741,755USD | -1,280,092USD |
| Net Income Applicable To Common Shares | -1,053,416USD | — | -1,348,360USD | 388,580USD | -348,930USD | -1,197,030USD | -2,771,570USD | -1,309,910USD |
| Selling General Administrative | — | 2,654,722USD | 2,447,579USD | 2,376,080USD | 2,729,933USD | 3,142,155USD | 3,173,530USD | 3,396,297USD |
| Unclassified Operating Expenses | — | 3,105,496USD | 3,205,960USD | — | 2,714,037USD | — | — | — |
| Interest Expense | — | 2,301USD | — | 58,838USD | 30,357USD | 110,764USD | 207,530USD | 208,709USD |
| Tax Provision | — | 6,676USD | 102,760USD | 106,717USD | -75,773USD | 74,276USD | 71,122USD | -257,480USD |
| Net Income From Continuing Ops | — | -351,274USD | -1,321,539USD | 415,401USD | -322,107USD | -1,170,047USD | -2,741,755USD | -1,280,092USD |
| Ebit | — | -697,998USD | -1,390,312USD | 522,118USD | -383,523USD | -1,486,007USD | -1,620,103USD | -1,383,097USD |
| Ebitda | — | -373,007USD | -1,015,951USD | 896,408USD | -11,497USD | -1,107,820USD | -1,123,471USD | -826,573USD |
| Depreciation And Amortization | — | 324,991USD | 374,361USD | 374,290USD | 372,026USD | 378,187USD | 496,632USD | 556,524USD |
| Reconciled Depreciation | — | 324,990USD | 374,361USD | 374,290USD | 372,026USD | 378,187USD | 496,632USD | 556,524USD |
| Interest Income | — | — | 171,530USD | 76,840USD | 14,360USD | 390,240USD | 1,050,530USD | 193,710USD |
| Selling And Marketing Expenses | — | — | — | 2,669,208USD | — | 2,898,468USD | 2,565,703USD | 2,945,456USD |
| 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 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 | 52,866,000USD | 44,764,852USD | 45,243,812USD | 42,190,643USD | 25,067,450USD | 13,338,667USD | 1,136,000USD | — |
| Cost Of Revenue | 33,497,144USD | 26,498,437USD | 26,568,485USD | 24,593,326USD | 13,992,898USD | 7,161,627USD | 856,533USD | 229,592USD |
| Gross Profit | 19,368,857USD | 18,266,415USD | 18,675,327USD | 17,597,317USD | 11,074,552USD | 6,177,040USD | 279,146USD | -230,000USD |
| Selling General Administrative | 10,695,746USD | 14,328,672USD | 17,697,886USD | 13,586,600USD | 14,539,053USD | 5,688,551USD | — | — |
| Unclassified Operating Expenses | 11,487,673USD | — | 6,827,094USD | 13,974,653USD | — | — | 1,120,000USD | — |
| Total Operating Expenses | 22,183,419USD | 25,511,042USD | 35,344,152USD | 27,561,253USD | 18,799,701USD | 7,645,189USD | 1,120,000USD | 236,857USD |
| Operating Income | -2,814,562USD | -7,244,627USD | -16,668,825USD | -9,963,936USD | -7,725,149USD | -1,468,149USD | -841,000USD | -466,000USD |
| Interest Income | 624,250USD | 1,884,040USD | 2,194,880USD | 4,124,810USD | 2,477,930USD | 2,295,910USD | — | — |
| Interest Expense | 405,912USD | 1,158,000USD | 3,249,000USD | 3,992,809USD | 2,516,775USD | 2,296,000USD | 248,685USD | 4,622USD |
| Net Interest Income | 3,250USD | -1,158,435USD | -3,897,157USD | -3,992,809USD | -2,516,775USD | -2,295,906USD | — | — |
| Income Before Tax | -2,190,312USD | -9,912,275USD | -19,057,295USD | -14,088,442USD | -10,203,073USD | -3,764,055USD | -1,089,000USD | -461,000USD |
| Income Tax Expense | 207,980USD | 68,032USD | -1,257,117USD | 819,596USD | -2,656,643USD | -1,056,562USD | -270,000USD | -2USD |
| Tax Provision | 207,980USD | 68,032USD | -1,219,569USD | 819,596USD | -2,656,643USD | -1,056,562USD | — | — |
| Net Income | -2,398,292USD | -9,980,307USD | -17,800,178USD | -14,908,038USD | -7,546,430USD | -2,707,493USD | -820,000USD | -461,000USD |
| Net Income From Continuing Ops | -2,398,292USD | -9,980,307USD | -21,287,180USD | -14,908,038USD | -7,546,430USD | -2,707,493USD | — | — |
| Ebit | -2,814,562USD | -8,753,840USD | -15,808,381USD | -10,095,633USD | -7,686,298USD | -1,468,149USD | -840,795USD | -456,942USD |
| Ebitda | -1,315,698USD | -6,533,655USD | -13,279,566USD | -8,063,174USD | -5,800,070USD | 362,287USD | -685,000USD | -446,000USD |
| Depreciation And Amortization | 1,498,864USD | 2,220,185USD | 2,528,815USD | 2,032,459USD | 1,886,228USD | 1,830,436USD | 155,795USD | 10,942USD |
| Reconciled Depreciation | 1,498,864USD | 2,220,185USD | 2,377,969USD | 2,032,459USD | 1,886,228USD | 1,830,436USD | — | — |
| Total Other Income Expense Net | 624,250USD | -2,667,648USD | -2,388,470USD | -4,124,506USD | -2,477,924USD | -2,295,906USD | -249,000USD | 5,021USD |
| Net Income Applicable To Common Shares | -2,505,730USD | -10,099,580USD | -17,918,330USD | -15,008,554USD | -7,558,720USD | -2,707,493USD | — | — |
| Selling And Marketing Expenses | — | 11,182,370USD | 10,819,172USD | — | 4,260,648USD | 1,956,638USD | — | — |
| Non Operating Income Net Other | — | — | — | -131,697USD | — | — | — | — |
| 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 | 41,826,807USD | 41,824,639USD | 47,624,748USD | 46,252,623USD | 43,445,614USD | 41,106,504USD | 37,837,435USD | 28,844,656USD |
| Total Current Assets | 25,122,776USD | 24,997,572USD | 24,645,694USD | 28,649,239USD | 25,342,250USD | 22,651,457USD | 18,891,178USD | 9,329,865USD |
| Other Current Assets | 802,226USD | 911,139USD | 953,824USD | 1,030,069USD | 936,341USD | 785,467USD | 1,108,599USD | 975,844USD |
| Total Liabilities | 5,942,035USD | — | — | — | — | — | — | — |
| Total Current Liabilities | 5,334,414USD | 5,194,810USD | 5,599,828USD | 6,863,933USD | 7,004,746USD | 7,744,065USD | 9,824,653USD | 8,401,702USD |
| Total Stockholder Equity | 35,884,772USD | 36,142,641USD | 35,752,797USD | 36,728,812USD | 31,772,502USD | 26,096,732USD | 20,182,026USD | 12,025,064USD |
| Total Equity Including Noncontrolling Interest | 35,884,772USD | — | — | — | — | — | — | — |
| Net Receivables | 7,146,578USD | 8,313,459USD | 8,807,092USD | 9,800,832USD | 9,675,961USD | 8,576,390USD | 5,777,531USD | 5,611,060USD |
| Property Plant Equipment Net | 1,156,117USD | 938,556USD | 1,031,204USD | 1,120,421USD | 1,172,997USD | 1,169,143USD | 1,232,093USD | 1,341,429USD |
| Goodwill | 10,676,834USD | — | — | — | — | — | — | — |
| Intangible Assets | 4,762,510USD | 5,067,056USD | 5,371,602USD | 5,727,136USD | 6,082,676USD | 6,438,213USD | 6,793,750USD | 7,252,948USD |
| Accounts Payable | 2,019,079USD | 1,981,584USD | 1,904,962USD | 2,375,109USD | 2,286,332USD | 1,505,596USD | 1,140,321USD | 1,004,207USD |
| Short Term Debt | 351,287USD | 251,073USD | 670,868USD | 640,199USD | 709,020USD | 1,927,347USD | 3,760,324USD | 3,115,954USD |
| Common Stock | 9,470USD | 9,461USD | 9,461USD | 9,461USD | 9,081USD | 8,604USD | 7,707USD | 5,611USD |
| Retained Earnings | -58,019,727USD | -56,966,311USD | -56,588,218USD | -55,239,860USD | -55,628,442USD | -55,279,515USD | -54,082,484USD | -51,310,910USD |
| Total Liab | — | 5,681,998USD | 11,871,951USD | 9,523,811USD | 11,673,112USD | 15,009,772USD | 17,655,409USD | 16,819,592USD |
| Other Current Liab | — | 2,815,908USD | 2,870,845USD | 3,848,625USD | 4,009,394USD | 4,311,122USD | 4,924,008USD | 4,281,541USD |
| Capital Stock | — | 10,106USD | 10,106USD | 10,106USD | 9,726USD | 9,249USD | 8,372USD | 6,276USD |
| Good Will | — | 10,676,834USD | 10,676,834USD | 10,676,834USD | 10,676,834USD | 10,676,834USD | 10,676,834USD | 10,676,834USD |
| Cash | — | 15,772,974USD | 14,884,778USD | 17,818,338USD | 14,729,948USD | 13,289,600USD | 12,005,048USD | 2,742,961USD |
| Cash And Short Term Investments | — | 15,772,974USD | 14,884,778USD | 17,818,338USD | 14,729,948USD | 13,289,600USD | 12,005,048USD | 2,742,961USD |
| Net Debt | — | -15,034,713USD | -13,663,691USD | -14,518,262USD | -9,352,562USD | -4,136,546USD | -513,968USD | 8,630,883USD |
| Short Long Term Debt Total | — | 738,261USD | 1,221,087USD | 3,300,076USD | 5,377,386USD | 9,153,054USD | 11,491,080USD | 11,373,844USD |
| Long Term Investments | — | 100,250USD | 100,250USD | 0USD | 52,110USD | 52,110USD | 52,110USD | 52,110USD |
| Property Plant Equipment Gross | — | 1,377,122USD | 1,449,327USD | 1,566,272USD | 1,597,927USD | 1,577,096USD | 1,617,396USD | 1,689,297USD |
| Common Stock Shares Outstanding | — | 94,612,750shares | 92,423,000shares | 89,765,186shares | 87,144,174shares | 71,216,087shares | 55,288,000shares | 57,191,000shares |
| Non Current Assets Total | — | 16,827,066USD | 22,979,053USD | 17,603,384USD | 18,103,364USD | 18,455,047USD | 18,946,257USD | 19,514,791USD |
| Non Current Liabilities Total | — | 487,187USD | 6,272,123USD | 2,659,878USD | 4,668,366USD | 7,265,707USD | 7,830,756USD | 8,417,890USD |
| Non Currrent Assets Other | — | 144,621USD | 177,509USD | 78,993USD | 118,747USD | 118,747USD | 191,470USD | 191,470USD |
| Net Working Capital | — | 19,802,762USD | 19,045,866USD | 21,785,306USD | 18,337,504USD | 14,907,392USD | 9,066,525USD | 928,163USD |
| Unclassified Equity | — | 93,089,385USD | 92,321,448USD | 91,949,105USD | 87,382,137USD | 81,358,394USD | 74,248,431USD | 63,324,087USD |
| Other Assets | — | — | 77,260USD | 26,630USD | 118,750USD | 118,750USD | -5,348,782USD | 191,470USD |
| Short Long Term Debt | — | — | 400,000USD | 350,000USD | 400,000USD | 1,600,000USD | 3,449,944USD | 2,814,818USD |
| Long Term Debt | — | — | 0USD | 2,050,000USD | 4,000,000USD | 6,500,000USD | 6,950,000USD | 7,400,000USD |
| Unclassified Non Current Assets | — | — | 5,544,394USD | — | — | — | — | — |
| Unclassified Non Current Liabilities | — | — | 6,272,123USD | — | — | — | — | 1,017,890USD |
| Accumulated Other Comprehensive Income | — | — | — | 0USD | — | 0USD | — | — |
| Unclassified Current Liabilities | — | — | — | — | — | -1,600,000USD | -3,449,944USD | -2,814,818USD |
| Current Deferred Revenue | — | — | — | — | — | — | — | -301,136USD |
| 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 | 47,624,748USD | 37,837,435USD | 30,107,277USD | 33,043,008USD | 30,756,273USD | 10,614,834USD | 11,217,169USD | 102USD |
| Intangible Assets | 5,371,602USD | 6,793,750USD | 8,970,864USD | 6,634,167USD | 7,595,599USD | 2,518,707USD | — | — |
| Other Current Assets | 953,824USD | 1,108,599USD | 621,137USD | 574,111USD | 185,823USD | 36,805USD | 3,525USD | — |
| Total Liab | 11,871,951USD | 17,655,409USD | 17,158,588USD | 15,511,092USD | 15,434,156USD | 8,006,308USD | 7,452,422USD | 914,821USD |
| Total Stockholder Equity | 35,752,797USD | 20,182,026USD | 12,948,689USD | 17,531,916USD | 15,322,117USD | 2,608,526USD | 3,764,747USD | -914,719USD |
| Other Current Liab | 2,870,845USD | 4,924,008USD | 4,201,943USD | 3,785,517USD | 2,268,622USD | 835,073USD | 580,655USD | 228,755USD |
| Common Stock | 9,461USD | 7,707USD | 4,767USD | 4,170USD | 1,996USD | 30,822USD | 294,891USD | 120,073USD |
| Capital Stock | 10,106USD | 8,372USD | 5,432USD | 4,835USD | 40,932USD | 31,771USD | — | — |
| Retained Earnings | -56,588,218USD | -54,082,484USD | -43,982,900USD | -26,094,570USD | -11,086,016USD | -3,527,296USD | -819,803USD | -3,614,881USD |
| Good Will | 10,676,834USD | 10,676,834USD | 10,716,907USD | 15,533,964USD | 14,062,964USD | 4,136,011USD | — | — |
| Other Assets | 77,260USD | 191,470USD | — | 0USD | 610,033USD | 0USD | — | — |
| Cash | 14,884,778USD | 12,005,048USD | 1,830,841USD | 4,640,896USD | 2,017,915USD | 2,412,382USD | 1,302,741USD | 102USD |
| Cash And Short Term Investments | 14,884,778USD | 12,005,048USD | 1,830,841USD | 4,640,896USD | 2,017,915USD | 2,412,382USD | 1,302,741USD | 102USD |
| Total Current Assets | 24,645,694USD | 18,891,178USD | 9,496,193USD | 10,666,003USD | 8,209,194USD | 3,954,353USD | 3,071,897USD | 102USD |
| Total Current Liabilities | 5,599,828USD | 9,824,653USD | 7,977,092USD | 7,758,540USD | 5,097,838USD | 1,069,292USD | 1,450,639USD | 620,048USD |
| Net Debt | -13,663,691USD | -513,968USD | 10,127,638USD | 5,467,083USD | 9,709,792USD | 3,459,389USD | 2,952,559USD | 597,424USD |
| Short Term Debt | 670,868USD | 3,760,324USD | 3,123,275USD | 2,355,427USD | 1,391,389USD | 0USD | 60,298USD | 302,753USD |
| Short Long Term Debt | 400,000USD | 3,449,944USD | 2,938,012USD | 2,333,373USD | 1,279,390USD | — | — | — |
| Short Long Term Debt Total | 1,221,087USD | 11,491,080USD | 11,958,479USD | 10,107,979USD | 11,727,707USD | 5,871,771USD | 4,255,300USD | 597,526USD |
| Long Term Debt | 0USD | 6,950,000USD | 8,400,000USD | 7,339,920USD | 10,317,603USD | 5,871,771USD | — | — |
| Long Term Investments | 100,250USD | 52,110USD | 0USD | — | — | — | — | — |
| Net Receivables | 8,807,092USD | 5,777,531USD | 7,044,215USD | 5,450,996USD | 6,005,456USD | 1,505,166USD | 1,765,631USD | — |
| Accounts Payable | 1,904,962USD | 1,140,321USD | 784,965USD | 1,617,596USD | 1,437,827USD | 234,219USD | 809,686USD | 88,540USD |
| Property Plant Equipment Net | 1,031,204USD | 1,232,093USD | 923,313USD | 208,874USD | 278,482USD | 5,763USD | 5,077USD | — |
| Property Plant Equipment Gross | 1,449,327USD | 1,617,396USD | 1,151,240USD | 293,096USD | 300,677USD | 8,838USD | — | — |
| Common Stock Shares Outstanding | 94,697,000shares | 55,288,000shares | 47,178,000shares | 27,468,000shares | 18,259,000shares | 15,169,000shares | 14,745,000shares | 5,945,000shares |
| Non Current Assets Total | 22,979,053USD | 18,946,257USD | 20,611,084USD | 22,377,005USD | 22,547,079USD | 6,660,481USD | 8,145,272USD | — |
| Non Current Liabilities Total | 6,272,123USD | 7,830,756USD | 9,181,496USD | 7,752,552USD | 10,336,318USD | 6,937,016USD | 6,001,783USD | 294,772USD |
| Non Currrent Assets Other | 177,509USD | 191,470USD | — | -22,377,005USD | 610,034USD | -6,660,481USD | 8,140,195USD | — |
| Net Working Capital | 19,045,866USD | 9,066,525USD | 1,519,101USD | 2,907,463USD | 3,111,357USD | 2,885,061USD | — | — |
| Unclassified Non Current Assets | 5,544,394USD | — | — | — | — | — | — | — |
| Unclassified Non Current Liabilities | 6,272,123USD | — | — | — | — | — | 6,001,783USD | — |
| Unclassified Equity | 92,321,448USD | 74,248,431USD | 56,926,157USD | 43,617,481USD | 26,365,205USD | 6,073,229USD | 4,584,549USD | 2,700,162USD |
| Unclassified Current Liabilities | — | -3,449,944USD | -3,071,103USD | -2,333,373USD | -2,791,012USD | — | — | — |
| Current Deferred Revenue | — | — | -350,000USD | — | 1,511,622USD | — | — | — |
| Accumulated Other Comprehensive Income | — | — | -4,767USD | 0USD | 0USD | — | -294,890USD | -120,073USD |
| Non Current Liabilities Other | — | — | 340,000USD | 412,632USD | — | — | — | — |
| Inventory | — | — | — | 351,116USD | — | 0USD | — | — |
| Net Tangible Assets | — | — | — | 17,531,251USD | -6,337,457USD | -4,047,141USD | — | — |
| Other Liab | — | — | — | — | — | 1,065,245USD | — | — |
| Source | Legacy providerLegacy | 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 | 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 | -351,274USD | -5,060,493USD | 415,401USD | -322,107USD | -1,170,047USD | -2,741,755USD | -1,280,092USD | -1,846,735USD |
| Depreciation | 324,990USD | 2,627,264USD | 374,290USD | 372,026USD | 378,187USD | 496,632USD | 556,524USD | 569,044USD |
| Stock Based Compensation | 767,937USD | 3,115,706USD | 284,116USD | 640,019USD | 1,179,209USD | 1,242,055USD | 1,252,574USD | 1,271,905USD |
| Other Non Cash Items | 597,869USD | -1,263,108USD | 188,733USD | -67,324USD | -460,700USD | 914,900USD | 1,268,796USD | -64,019USD |
| Change To Account Receivables | 492,474USD | 1,104,056USD | -111,471USD | -995,069USD | -2,757,793USD | 103,675USD | 332,207USD | 556,762USD |
| Change In Working Capital | 719,111USD | -81,048USD | -260,816USD | -408,396USD | -2,429,289USD | -312,554USD | 203,253USD | 818,423USD |
| Total Cash From Operating Activities | 1,290,696USD | -661,679USD | 1,001,724USD | 214,218USD | -2,502,640USD | -394,432USD | 742,191USD | 748,618USD |
| Capital Expenditures | -9,726USD | -248,969USD | -44,698USD | -97,228USD | 0USD | -3,320USD | -3,321USD | -2USD |
| Free Cash Flow | 1,280,970USD | -910,648USD | 957,026USD | 116,990USD | -2,502,640USD | -394,432USD | 738,870USD | 748,620USD |
| Total Cashflows From Investing Activities | 24,319USD | -85,062USD | 18,080USD | -97,226USD | 4,435USD | 169,684USD | 106,206USD | -54,534USD |
| Net Borrowings | -400,000USD | -2,000,000USD | -2,000,000USD | -3,700,000USD | -2,299,944USD | 185,126USD | -367,678USD | — |
| Total Cash From Financing Activities | -426,819USD | -2,186,819USD | 2,068,585USD | 1,323,357USD | 3,532,757USD | 9,736,835USD | -517,260USD | -532,521USD |
| Dividends Paid | -26,819USD | -26,819USD | -26,819USD | -26,820USD | -26,984USD | -29,819USD | -29,819USD | -29,820USD |
| Issuance Of Capital Stock | 0USD | 0USD | 4,257,111USD | 5,110,177USD | 5,932,529USD | 9,686,481USD | 3,080USD | 0USD |
| Change In Cash | 888,196USD | -2,918,338USD | 3,088,389USD | 1,440,348USD | 1,034,552USD | 9,512,087USD | 331,136USD | 161,563USD |
| Begin Period Cash Flow | 14,884,778USD | 17,818,338USD | 14,729,949USD | 13,289,600USD | 12,255,048USD | 2,742,961USD | 2,411,825USD | 2,250,262USD |
| End Period Cash Flow | 15,772,974USD | 14,884,778USD | 17,818,338USD | 14,729,948USD | 13,289,600USD | 12,255,048USD | 2,742,961USD | 2,411,825USD |
| Other Cashflows From Investing Activities | 24,319USD | 155,035USD | -74,711USD | 4,440USD | 4,435USD | 224,670USD | 51,674USD | -2USD |
| Other Cashflows From Financing Activities | -426,819USD | 180,000USD | 4,095,404USD | -60,000USD | -72,844USD | 9,581,528USD | -109,999USD | -210,000USD |
| Sale Purchase Of Stock | — | 15,326,320USD | 15,326,320USD | 11,042,710USD | 5,932,530USD | -2,366,223USD | 2,366,220USD | — |
| Unclassified Financing Cash Flow | — | -15,666,320USD | -15,326,320USD | -5,932,533USD | — | 2,366,223USD | -2,375,984USD | — |
| Investments | — | — | 18,080USD | -97,226USD | 4,435USD | 169,684USD | 106,206USD | -54,534USD |
| Unclassified Operating Cash Flow | — | — | — | — | — | — | -1,258,864USD | — |
| 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 | -2,398,292USD | -9,980,307USD | -17,800,178USD | -14,908,038USD | -7,546,430USD | -2,707,493USD | -819,803USD | -461,428USD |
| Depreciation | 1,498,864USD | 2,220,185USD | 2,528,815USD | 2,032,459USD | 1,886,228USD | 1,830,436USD | 155,795USD | 10,942USD |
| Stock Based Compensation | 2,475,687USD | 5,426,985USD | 7,495,759USD | 8,796,641USD | 6,919,524USD | 937,049USD | 62,898USD | — |
| Other Non Cash Items | -345,087USD | 2,081,907USD | 8,148,953USD | 3,274,928USD | 1,718,251USD | 1,695,067USD | 345,123USD | -160,988USD |
| Change To Account Receivables | -2,919,244USD | 1,036,587USD | -336,977USD | 634,448USD | -1,217,326USD | 260,465USD | 157,340USD | — |
| Change In Working Capital | -3,179,549USD | 1,371,335USD | -1,157,630USD | 1,184,140USD | -1,432,138USD | 481,956USD | 370,988USD | 149,914USD |
| Total Cash From Operating Activities | -1,948,377USD | 1,120,105USD | -2,264,447USD | 990,163USD | -1,350,136USD | 1,006,091USD | -217,559USD | -300,572USD |
| Capital Expenditures | -151,741USD | -3,317USD | -18,271USD | -89,282USD | -10,218USD | -5,450USD | -1,391USD | -10,500USD |
| Free Cash Flow | -2,100,118USD | 1,116,788USD | -2,282,718USD | 900,881USD | -1,360,354USD | 1,000,641USD | -218,950USD | -311,072USD |
| Total Cashflows From Investing Activities | -159,773USD | 221,356USD | -440,985USD | -339,282USD | 808,834USD | -5,450USD | -4,282,302USD | -9,644USD |
| Net Borrowings | -9,999,944USD | -2,056,462USD | -117,471USD | -94,137USD | -493,875USD | -11,000USD | — | — |
| Total Cash From Financing Activities | 4,737,880USD | 9,082,746USD | -104,623USD | 1,972,100USD | 146,835USD | 109,000USD | 5,802,500USD | 310,062USD |
| Dividends Paid | -107,442USD | -119,277USD | -118,152USD | -100,516USD | -12,290USD | -12,290USD | — | — |
| Sale Purchase Of Stock | 15,326,320USD | 12,052,700USD | 112,471USD | 12,000USD | 8,000USD | 120,000USD | — | — |
| Issuance Of Capital Stock | 15,299,817USD | 12,052,704USD | 2,126,756USD | 2,625,756USD | 645,000USD | 120,000USD | — | — |
| Change In Cash | 2,629,730USD | 10,424,207USD | -2,810,055USD | 2,622,981USD | -394,467USD | 1,109,641USD | 1,302,639USD | -153USD |
| Begin Period Cash Flow | 12,255,048USD | 1,830,841USD | 4,640,896USD | 2,017,915USD | 2,412,382USD | 1,302,741USD | 102USD | 255USD |
| End Period Cash Flow | 14,884,778USD | 12,255,048USD | 1,830,841USD | 4,640,896USD | 2,017,915USD | 2,412,382USD | 1,302,741USD | 102USD |
| Other Cashflows From Investing Activities | -8,032USD | 224,673USD | -411,975USD | -250,000USD | 819,050USD | -2,863USD | — | — |
| Other Cashflows From Financing Activities | -12,844USD | 11,258,485USD | 131,000USD | 1,935,997USD | 653,000USD | -5,450USD | -4,282,302USD | — |
| Investments | — | 221,356USD | -440,086USD | -339,282USD | 365,572USD | 365,572USD | — | — |
| Unclassified Financing Cash Flow | — | -12,052,700USD | — | — | — | — | 10,084,802USD | — |
| Unclassified Operating Cash Flow | — | — | -1,480,166USD | — | -2,895,571USD | -1,230,924USD | — | — |
| Change To Liabilities | — | — | — | 537,664USD | 594,715USD | 254,771USD | — | — |
| Cash And Cash Equivalents Changes | — | — | — | 2,622,981USD | — | — | — | — |
| Change To Inventory | — | — | — | — | -594,715USD | -254,771USD | — | 106,150USD |
| Unclassified Investing Cash Flow | — | — | — | — | — | — | -4,280,911USD | — |
| 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.