DBGI
Digital Brands Group, Inc.
Company overview
- Market capitalization
- $4.43M
- Employees
- 33
- Latest publication
- 2026-09-29
About Digital Brands Group, Inc.
Digital Brands Group, Inc. engages in the provision of various apparel products through direct-to-consumer and wholesale distribution. The company offers women's clothing, including dresses, tops, jumpsuits, bottoms, sets, shirts, sweaters, skirts, shorts, athleisure bottoms, and other accessory products, as well as t-shirts, jackets and rompers. It sells its products under the Bailey 44, Stateside, DSTLD, Sundry, and AVO Studios brand names. The company sells directly to the consumer through its websites and showrooms, as well as through its wholesale channel in specialty stores, third-party online stores, and select department stores. The company was formerly known as Denim.LA, Inc. Digital Brands Group, Inc. was incorporated in 2012 and is headquartered in Austin, Texas.
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 | 1,208,170USD | 1,315,984USD | 1,604,065USD | 1,653,776USD | 2,251,379USD | 1,871,701USD | 2,142,199USD | 2,440,801USD |
| Cost Of Revenue | 883,905USD | 1,416,253USD | 2,840,060USD | 947,167USD | 1,539,827USD | 999,246USD | 2,899,079USD | 1,319,214USD |
| Gross Profit | 324,265USD | -100,269USD | -1,235,995USD | 706,609USD | 711,552USD | 872,455USD | -756,880USD | 1,121,587USD |
| Selling General Administrative | 2,408,904USD | 2,572,284USD | 15,312,797USD | 2,193,205USD | 1,527,249USD | 1,973,803USD | 3,384,857USD | 2,429,040USD |
| Selling And Marketing Expenses | 5,276,497USD | 4,752,255USD | — | 1,842,608USD | 1,169,520USD | 895,212USD | — | 836,712USD |
| Total Operating Expenses | 7,797,471USD | 7,318,863USD | 18,152,857USD | 4,035,813USD | 2,696,769USD | 2,869,015USD | 6,283,936USD | 3,265,752USD |
| Operating Income | -7,473,206USD | -7,419,132USD | -16,548,792USD | -3,329,204USD | -1,985,217USD | -1,996,560USD | -4,141,737USD | -2,144,165USD |
| Total Other Income Expense Net | -1,510,216USD | -3,972,901USD | -3,920,218USD | -122,746USD | -132,645USD | -93,350USD | -894,445USD | -1,397,072USD |
| Interest Expense | 120,546USD | 123,826USD | 123,826USD | 128,565USD | 127,270USD | 134,923USD | 453,999USD | 742,557USD |
| Net Income | -8,983,422USD | -11,392,033USD | -20,592,836USD | -3,451,950USD | -2,117,862USD | -2,089,910USD | -5,371,137USD | -3,541,237USD |
| Net Interest Income | — | -123,826USD | -123,826USD | -128,565USD | -127,270USD | -134,923USD | -453,999USD | -742,557USD |
| Income Before Tax | — | -11,392,033USD | -20,592,836USD | -3,451,950USD | -2,117,862USD | -2,089,910USD | -5,490,181USD | -3,541,237USD |
| Net Income From Continuing Ops | — | -11,392,033USD | -20,592,836USD | -3,451,950USD | -2,117,862USD | -2,089,910USD | -5,371,137USD | -3,541,237USD |
| Ebit | — | -7,419,132USD | — | -3,323,385USD | -1,990,592USD | -1,954,987USD | — | -2,798,680USD |
| Ebitda | — | -7,273,482USD | — | -2,905,172USD | -1,572,367USD | -1,536,762USD | — | -2,180,136USD |
| Depreciation And Amortization | — | 145,650USD | — | 418,213USD | 418,225USD | 418,225USD | — | 618,544USD |
| Reconciled Depreciation | — | 145,650USD | 838,186USD | 418,213USD | 418,225USD | 418,225USD | 447,960USD | 618,544USD |
| Unclassified Operating Expenses | — | — | 2,840,060USD | — | — | — | 2,899,079USD | — |
| Tax Provision | — | — | 0USD | 0USD | 0USD | 0USD | -119,044USD | 0USD |
| Income Tax Expense | — | — | — | — | — | -119,044USD | — | -3,541,237USD |
| 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 | 7,380,921USD | 11,555,656USD | 14,916,422USD | 10,333,558USD | 7,584,859USD | 5,239,437USD | 3,034,216USD | 3,777,493USD |
| Cost Of Revenue | 6,326,300USD | 7,911,536USD | 8,372,642USD | 6,789,314USD | 5,716,587USD | 4,685,755USD | 1,626,505USD | 1,682,678USD |
| Gross Profit | 1,054,621USD | 3,644,120USD | 6,543,780USD | 3,544,244USD | 1,868,272USD | 553,682USD | 1,407,711USD | 2,094,815USD |
| Selling General Administrative | 9,674,699USD | 8,652,361USD | 14,299,389USD | 14,067,681USD | 16,752,516USD | 7,149,210USD | 4,584,010USD | — |
| Selling And Marketing Expenses | 15,239,695USD | 3,804,541USD | 5,038,178USD | 4,630,554USD | 4,299,954USD | 918,935USD | 1,671,170USD | — |
| Total Operating Expenses | 24,914,394USD | 12,456,902USD | 19,337,567USD | 18,698,235USD | 21,052,470USD | 9,701,572USD | 6,255,180USD | 6,113,886USD |
| Operating Income | -23,859,773USD | -8,812,782USD | -12,793,787USD | -15,153,991USD | -19,184,198USD | -9,147,890USD | -4,847,469USD | -4,019,070USD |
| Interest Expense | 514,584USD | 2,941,171USD | 5,517,118USD | 8,961,410USD | 3,663,921USD | 1,599,518USD | 772,592USD | 705,662USD |
| Net Interest Income | -514,584USD | -2,941,171USD | -7,919,744USD | -9,014,337USD | -3,663,921USD | -1,599,518USD | -772,592USD | — |
| Income Before Tax | -28,252,558USD | -13,225,633USD | -8,316,596USD | -27,114,719USD | -33,458,077USD | -10,714,654USD | -5,653,173USD | -4,724,733USD |
| Tax Provision | 0USD | -119,044USD | 368,034USD | 0USD | -1,100,120USD | 13,641USD | 800USD | — |
| Net Income | -28,252,558USD | -13,106,589USD | -10,247,133USD | -38,043,362USD | -32,357,957USD | -10,728,295USD | -5,653,973USD | -4,725,533USD |
| Net Income From Continuing Ops | -28,252,558USD | -13,106,589USD | -21,074,111USD | -38,043,362USD | -32,357,957USD | -10,728,295USD | -5,653,973USD | — |
| Ebit | -27,737,974USD | -10,284,462USD | -2,799,478USD | -18,153,309USD | -29,794,156USD | -9,115,136USD | -4,880,581USD | -4,019,071USD |
| Ebitda | -25,645,125USD | -7,778,864USD | 449,716USD | -16,499,490USD | -28,573,420USD | -8,511,279USD | -4,831,696USD | -3,992,725USD |
| Depreciation And Amortization | 2,092,849USD | 2,505,598USD | 3,249,194USD | 1,653,819USD | 1,220,736USD | 603,857USD | 48,885USD | 26,346USD |
| Reconciled Depreciation | 2,092,849USD | 2,505,598USD | 3,041,760USD | 2,226,376USD | 1,220,736USD | 603,857USD | 48,885USD | — |
| Total Other Income Expense Net | -4,392,785USD | -4,412,851USD | 4,477,191USD | -11,960,728USD | -14,273,879USD | -1,566,764USD | -805,704USD | -705,663USD |
| Income Tax Expense | — | -119,044USD | 368,034USD | 16,103,635USD | -1,100,120USD | 13,641USD | 800USD | 800USD |
| Discontinued Operations | — | — | — | -10,928,643USD | -1,023,873USD | -1,023,873USD | -1,023,873USD | — |
| Net Income Applicable To Common Shares | — | — | — | -38,043,362USD | -32,357,957USD | -10,728,295USD | -5,653,973USD | — |
| Unclassified Operating Expenses | — | — | — | — | — | 1,633,427USD | — | 6,113,886USD |
| 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 | 46,674,701USD | 47,319,165USD | 44,489,380USD | 41,194,919USD | 27,820,287USD | 27,243,406USD | 19,890,327USD | 23,293,121USD |
| Cash And Equivalents | 1,386,167USD | — | — | — | — | — | — | — |
| Total Current Assets | 17,998,252USD | 19,342,597USD | 20,616,043USD | 20,000,855USD | 6,450,666USD | 12,468,571USD | 4,697,267USD | 6,397,774USD |
| Other Current Assets | 244,660USD | 10,273,379USD | 9,372,958USD | 8,702,476USD | 1,325,730USD | 5,614,625USD | 274,643USD | 353,307USD |
| Total Liabilities | 46,134,670USD | — | — | — | — | — | — | — |
| Total Current Liabilities | 30,849,473USD | 26,838,996USD | 26,066,687USD | 24,807,061USD | 19,381,882USD | 19,687,139USD | 20,819,878USD | 22,442,318USD |
| Other Current Liabilities | 370,921USD | — | — | — | — | — | — | — |
| Total Stockholder Equity | 540,031USD | 3,578,557USD | 8,768,004USD | 15,988,868USD | 7,106,120USD | 6,223,982USD | -1,328,541USD | 19,046USD |
| Total Equity Including Noncontrolling Interest | 540,031USD | — | — | — | — | — | — | — |
| Short Long Term Debt | 12,448,093USD | 6,056,888USD | 6,124,749USD | 6,246,096USD | 5,319,113USD | 5,420,570USD | 6,398,116USD | 7,574,248USD |
| Long Term Debt | 4,878,786USD | — | — | 150,000USD | 1,083,295USD | 1,083,295USD | 150,000USD | 150,000USD |
| Net Receivables | 226,792USD | 402,443USD | 153,983USD | 277,555USD | 507,064USD | 356,202USD | 44,067USD | 714,603USD |
| Inventory | 5,431,033USD | 3,546,404USD | 3,136,660USD | 4,319,004USD | 4,075,294USD | 4,253,602USD | 3,823,940USD | 5,040,518USD |
| Property Plant Equipment Net | 4,238,534USD | 4,337,910USD | 15,736USD | 19,046USD | 20,719USD | 22,404USD | 24,089USD | 444,556USD |
| Goodwill | 5,788,445USD | — | — | — | — | — | — | — |
| Intangible Assets | 4,212,159USD | 4,353,515USD | 4,494,871USD | 7,870,419USD | 8,286,959USD | 5,703,499USD | 6,120,039USD | 7,324,579USD |
| Accounts Payable | 7,420,955USD | 6,623,673USD | 6,270,892USD | 4,886,664USD | 5,594,591USD | 6,006,880USD | 6,424,661USD | 6,251,884USD |
| Short Term Debt | 160,184USD | 6,056,888USD | — | 6,246,096USD | 5,319,113USD | 5,420,570USD | — | 8,473,974USD |
| Common Stock | 55USD | 1,509USD | — | 572USD | 449USD | 413USD | — | 373USD |
| Retained Earnings | -175,729,051USD | -166,745,629USD | -155,353,596USD | -134,760,760USD | -131,308,810USD | -129,190,948USD | -127,101,038USD | -121,729,902USD |
| Total Liab | — | 43,740,608USD | 35,721,376USD | 25,206,051USD | 20,714,167USD | 21,019,424USD | 21,218,868USD | 23,274,075USD |
| Other Current Liab | — | 14,158,435USD | 164,902USD | 13,674,301USD | 8,306,713USD | 8,104,980USD | 208,880USD | 7,537,500USD |
| Capital Stock | — | 1,513USD | 883USD | 576USD | 451USD | 415USD | 85USD | 375USD |
| Good Will | — | 5,788,445USD | 5,788,445USD | 8,973,501USD | 8,973,501USD | 8,973,501USD | 8,973,501USD | 8,973,501USD |
| Cash | — | 5,120,371USD | 1,934,831USD | 6,701,820USD | 542,578USD | 2,244,142USD | 164,431USD | 289,346USD |
| Cash And Short Term Investments | — | 5,120,371USD | — | 6,701,820USD | 542,578USD | 2,244,142USD | — | 289,346USD |
| Net Debt | — | 5,126,252USD | 4,189,918USD | -305,724USD | 5,859,830USD | 4,259,723USD | 6,383,685USD | 8,648,351USD |
| Short Long Term Debt Total | — | 10,246,623USD | — | 6,396,096USD | 6,402,408USD | 6,503,865USD | — | 8,937,697USD |
| Property Plant Equipment Gross | — | 4,337,910USD | 15,736USD | 19,046USD | 20,719USD | 22,404USD | 24,089USD | 444,556USD |
| Accumulated Other Comprehensive Income | — | 2,428,737USD | — | — | — | — | — | — |
| Common Stock Shares Outstanding | — | 10,703,563shares | 8,788,335shares | 2,930,735shares | 2,615,695shares | 2,278,447shares | 838,584shares | 43,436shares |
| Non Current Assets Total | — | 27,976,568USD | 23,873,337USD | 21,194,064USD | 21,369,621USD | 14,774,835USD | 15,193,060USD | 16,895,347USD |
| Non Current Liabilities Total | — | 16,901,612USD | 9,654,689USD | 398,990USD | 1,332,285USD | 1,332,285USD | 398,990USD | 831,757USD |
| Non Currrent Assets Other | — | 13,496,698USD | — | 4,331,098USD | 4,088,442USD | 75,431USD | — | 152,711USD |
| Net Working Capital | — | -7,496,399USD | -5,450,644USD | -4,806,206USD | -12,931,216USD | -7,218,568USD | -16,122,611USD | -16,044,544USD |
| Unclassified Current Liabilities | — | -6,056,888USD | 13,506,144USD | -6,246,096USD | -5,157,648USD | -5,265,861USD | 7,788,221USD | -7,395,288USD |
| Unclassified Non Current Liabilities | — | 16,901,612USD | 9,654,689USD | — | — | — | — | — |
| Unclassified Equity | — | 167,892,427USD | 164,120,717USD | 150,748,480USD | 138,414,030USD | 135,414,102USD | 125,772,412USD | 121,748,200USD |
| Unclassified Current Assets | — | — | 6,017,611USD | — | — | — | — | — |
| Unclassified Non Current Assets | — | — | 13,574,285USD | — | — | — | — | — |
| Current Deferred Revenue | — | — | — | — | — | — | — | -7,617,107USD |
| 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 | 44,489,380USD | 19,890,327USD | 25,336,033USD | 33,738,055USD | 36,485,224USD | 16,352,169USD | 1,282,057USD | 2,253,212USD |
| Intangible Assets | 4,494,871USD | 6,120,039USD | 9,982,217USD | 12,906,238USD | 12,841,313USD | 7,494,667USD | 2,833USD | — |
| Other Current Assets | 15,117,132USD | 274,643USD | 276,670USD | 1,008,445USD | 417,900USD | 23,826USD | 63,516USD | 178,414USD |
| Total Liab | 35,721,376USD | 21,218,868USD | 23,733,441USD | 41,191,229USD | 43,575,005USD | 22,209,814USD | 8,432,256USD | 5,971,106USD |
| Total Stockholder Equity | 8,768,004USD | -1,328,541USD | 1,602,592USD | -7,453,174USD | -7,089,781USD | -5,857,645USD | -7,150,199USD | -3,717,894USD |
| Other Current Liab | 13,671,046USD | 7,809,130USD | 7,009,712USD | 18,758,946USD | 15,536,212USD | 2,227,728USD | 1,358,019USD | 745,781USD |
| Common Stock | 879USD | 83USD | 110USD | 18USD | 13USD | 66USD | 66USD | 1,038USD |
| Capital Stock | 883USD | 85USD | 112USD | 448USD | 1,300USD | 6,357USD | 4,130USD | — |
| Retained Earnings | -155,353,596USD | -127,101,038USD | -113,994,449USD | -103,747,316USD | -65,703,954USD | -33,345,997USD | -22,617,702USD | -16,963,729USD |
| Good Will | 5,788,445USD | 8,973,501USD | 8,973,501USD | 8,973,501USD | 18,264,822USD | 6,479,218USD | 0USD | — |
| Cash | 1,934,831USD | 164,431USD | 20,773USD | 1,275,616USD | 528,394USD | 575,986USD | 40,469USD | 584,481USD |
| Cash And Short Term Investments | 1,934,831USD | 164,431USD | 20,773USD | 1,275,616USD | 528,394USD | 575,986USD | 40,469USD | 584,481USD |
| Total Current Assets | 20,616,043USD | 4,697,267USD | 5,559,687USD | 8,829,393USD | 4,776,334USD | 2,008,656USD | 1,165,954USD | 1,971,537USD |
| Total Current Liabilities | 26,066,687USD | 20,819,878USD | 23,215,407USD | 40,893,791USD | 35,047,266USD | 20,278,690USD | 7,625,276USD | 5,971,106USD |
| Net Debt | 4,189,918USD | 6,383,685USD | 8,650,475USD | 12,528,162USD | 18,089,646USD | 13,533,055USD | 5,256,360USD | 3,189,799USD |
| Short Term Debt | 6,124,749USD | 6,398,116USD | 8,521,248USD | 13,653,778USD | 12,403,244USD | 12,184,182USD | 4,497,549USD | 3,774,280USD |
| Short Long Term Debt | 6,124,749USD | 6,398,116USD | 7,310,434USD | 13,817,539USD | 12,403,244USD | 12,184,182USD | 4,497,549USD | — |
| Short Long Term Debt Total | 6,124,749USD | 6,548,116USD | 8,671,248USD | 13,803,778USD | 18,618,040USD | 14,109,041USD | 5,296,829USD | 3,774,280USD |
| Net Receivables | 427,420USD | 434,253USD | 412,644USD | 1,422,768USD | 1,074,682USD | 245,565USD | — | — |
| Inventory | 3,136,660USD | 3,823,940USD | 4,849,600USD | 5,122,564USD | 2,755,358USD | 1,163,279USD | 1,061,969USD | 1,208,642USD |
| Accounts Payable | 6,270,892USD | 6,424,661USD | 7,538,902USD | 8,016,173USD | 6,562,690USD | 5,668,703USD | 1,597,770USD | 987,554USD |
| Property Plant Equipment Net | 15,736USD | 24,089USD | 745,197USD | 206,861USD | 97,265USD | 62,313USD | 72,593USD | 109,380USD |
| Property Plant Equipment Gross | 15,736USD | 24,089USD | 745,197USD | 179,006USD | 97,265USD | 62,313USD | 72,593USD | — |
| Common Stock Shares Outstanding | 13,956,769shares | 170,853shares | 424,402shares | 30,851shares | 5,201shares | 4,151shares | 4,151shares | 4,151shares |
| Non Current Assets Total | 23,873,337USD | 15,193,060USD | 19,776,346USD | 24,908,662USD | 31,708,890USD | 14,343,513USD | 116,103USD | 281,674USD |
| Non Current Liabilities Total | 9,654,689USD | 398,990USD | 518,034USD | 297,438USD | 8,527,739USD | 1,931,124USD | 806,980USD | — |
| Non Currrent Assets Other | 13,574,285USD | 75,431USD | 75,431USD | 2,822,062USD | 505,490USD | 307,315USD | 43,510USD | 164,011USD |
| Net Working Capital | -5,450,644USD | -16,122,611USD | -17,655,720USD | -32,064,398USD | -30,270,932USD | -18,270,034USD | -6,459,322USD | — |
| Unclassified Current Liabilities | -6,124,749USD | -6,210,145USD | -10,011,783USD | -13,554,774USD | -12,134,521USD | -11,987,772USD | -4,340,842USD | — |
| Unclassified Non Current Liabilities | 9,654,689USD | — | — | — | — | — | — | — |
| Unclassified Equity | 164,119,838USD | 125,772,329USD | 115,596,820USD | 96,293,676USD | 58,612,860USD | 27,481,929USD | 15,485,984USD | 13,245,835USD |
| Long Term Debt | — | 150,000USD | 150,000USD | 297,438USD | 6,214,796USD | 1,924,859USD | 799,280USD | — |
| Current Deferred Revenue | — | — | 2,846,894USD | 202,129USD | 276,397USD | 1,667USD | 15,231USD | 463,491USD |
| Accumulated Other Comprehensive Income | — | — | -1USD | — | — | 0USD | -22,677USD | -1,038USD |
| Other Liab | — | — | — | 147,438USD | 2,312,943USD | 6,265USD | 7,700USD | — |
| Other Assets | — | — | — | 2,822,062USD | 505,490USD | 307,315USD | 43,510USD | 1USD |
| Net Tangible Assets | — | — | — | -29,332,914USD | -38,195,916USD | -19,900,134USD | -7,157,096USD | — |
| Unclassified Non Current Assets | — | — | — | -2,822,062USD | — | — | — | — |
| Deferred Long Term Liab | — | — | — | — | 367,696USD | 214,647USD | — | — |
| 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 | 293,400USD |
| Stock Based Compensation | 0USD |
| Change To Account Receivables | -72,809USD |
| Change To Inventory | -2,294,373USD |
| Change To Liabilities | -635,451USD |
| Change In Working Capital | -2,367,182USD |
| Operating Cash Flow | -10,302,957USD |
| Capital Expenditures | -83,144USD |
| Unclassified Investing Cash Flow | -140,500USD |
| Investing Cash Flow | -223,644USD |
| Financing Cash Flow | 4,233,763USD |
| Change In Cash | -6,292,838USD |
| End Cash Flow | 1,386,167USD |
| 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 | -11,392,033USD | -20,592,836USD | -3,451,950USD | -2,117,862USD | -2,089,910USD | -5,371,137USD | -3,541,237USD | -3,510,480USD |
| Depreciation | 145,650USD | 838,186USD | 418,213USD | 418,225USD | 418,225USD | 447,960USD | 618,544USD | 719,547USD |
| Other Non Cash Items | 4,010,443USD | 174,731USD | 336,064USD | 13,679USD | 11,124USD | -521,710USD | 29,431USD | 1,284,302USD |
| Change To Account Receivables | -60,034USD | -104,641USD | 116,595USD | -150,862USD | -6,070USD | 232,267USD | 313,813USD | -3,748USD |
| Change To Inventory | -409,744USD | 1,182,344USD | -243,710USD | 178,308USD | -429,662USD | 1,216,578USD | 20,928USD | -412,973USD |
| Change In Working Capital | 2,524,870USD | 10,897,080USD | -2,371,595USD | 109,030USD | -2,846,786USD | 1,916,510USD | 2,350,583USD | -72,380USD |
| Total Cash From Operating Activities | -4,711,070USD | -4,723,625USD | -5,069,268USD | -1,576,928USD | -4,507,347USD | -2,859,069USD | -541,617USD | -1,511,110USD |
| Capital Expenditures | -119,975USD | 0USD | 0USD | 0USD | -23,801USD | 0USD | -1USD | -10,015USD |
| Free Cash Flow | -4,831,045USD | -4,723,625USD | -5,069,268USD | -1,576,928USD | -4,507,347USD | -2,835,268USD | -541,618USD | -1,521,125USD |
| Total Cashflows From Investing Activities | -260,475USD | — | — | — | 101,081USD | — | -1USD | -87,295USD |
| Net Borrowings | -151,316USD | -254,642USD | -20,114USD | -115,135USD | -55,376USD | -1,385,174USD | -4,342USD | — |
| Total Cash From Financing Activities | 2,412,911USD | -4,370USD | 16,933,690USD | -124,635USD | 6,587,057USD | 2,633,073USD | 738,171USD | 1,679,869USD |
| Issuance Of Capital Stock | 0USD | 0USD | 11,387,000USD | -6,642,433USD | 6,642,433USD | 4,018,247USD | 742,513USD | 2,877,475USD |
| Change In Cash | -2,558,634USD | -4,727,995USD | 11,864,422USD | -1,701,564USD | 2,079,711USD | -124,915USD | 196,552USD | 81,464USD |
| Begin Period Cash Flow | 7,679,005USD | 12,407,000USD | 542,578USD | 2,244,142USD | 164,431USD | 289,346USD | 92,794USD | 11,330USD |
| End Period Cash Flow | 5,120,371USD | 7,679,005USD | 12,407,000USD | 542,578USD | 2,244,142USD | 164,431USD | 289,346USD | 92,794USD |
| Other Cashflows From Investing Activities | -140,500USD | — | — | — | 77,280USD | — | — | -77,280USD |
| Other Cashflows From Financing Activities | 16,000USD | — | -6,500USD | 6,632,933USD | 100,000USD | — | 6,147,171USD | -26,703USD |
| Unclassified Financing Cash Flow | 2,548,227USD | — | 5,573,304USD | — | — | — | -6,147,171USD | -1,170,903USD |
| Stock Based Compensation | — | 0USD | 0USD | 0USD | 352USD | 352USD | 1,062USD | 67,901USD |
| Unclassified Operating Cash Flow | — | 3,959,214USD | — | — | — | — | — | — |
| Investments | — | — | 0USD | 0USD | 0USD | 101,081USD | -1USD | -87,295USD |
| 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 | -28,252,558USD | -13,106,589USD | -10,247,133USD | -38,043,362USD | -32,357,957USD | -10,728,295USD | -5,653,973USD | -4,725,533USD |
| Depreciation | 2,092,849USD | 2,505,598USD | 3,249,194USD | 2,226,376USD | 1,220,736USD | 603,857USD | 48,885USD | 26,346USD |
| Stock Based Compensation | 0USD | 169,614USD | 408,810USD | 602,038USD | 4,800,337USD | 144,775USD | 172,491USD | — |
| Other Non Cash Items | 4,494,812USD | 4,064,939USD | -2,661,820USD | 19,925,915USD | 12,837,644USD | 241,878USD | 149,948USD | 537,109USD |
| Change To Account Receivables | 6,833USD | 130,000USD | 642,526USD | 180,672USD | 150,288USD | 1,947USD | 847,264USD | — |
| Change To Inventory | 687,280USD | 1,025,660USD | 375,682USD | 471,831USD | -911,293USD | 3,202,350USD | 146,673USD | -216,655USD |
| Change In Working Capital | 5,787,729USD | 333,144USD | 2,869,973USD | 4,350,448USD | 381,000USD | 6,252,790USD | 1,413,284USD | 140,127USD |
| Total Cash From Operating Activities | -15,877,168USD | -6,152,338USD | -6,012,942USD | -10,570,889USD | -14,218,359USD | -2,061,587USD | -3,869,365USD | -4,168,703USD |
| Capital Expenditures | 0USD | 0USD | -29,675USD | -61,286USD | -43,179USD | -864USD | -7,848USD | -111,204USD |
| Free Cash Flow | -15,877,168USD | -6,152,338USD | -6,042,617USD | -10,576,422USD | -14,261,538USD | -2,062,451USD | -3,877,213USD | -4,279,907USD |
| Net Borrowings | -445,267USD | -3,078,445USD | -4,650,200USD | 3,115,738USD | 9,165,732USD | 2,092,839USD | 1,201,717USD | — |
| Total Cash From Financing Activities | 23,391,742USD | 6,295,996USD | 4,661,614USD | 18,639,161USD | 20,181,820USD | 2,392,220USD | 3,318,711USD | 4,368,393USD |
| Issuance Of Capital Stock | 11,387,000USD | 9,374,441USD | 19,999,999USD | 19,347,446USD | 10,000,002USD | 761,353USD | 2,516,583USD | — |
| Change In Cash | 7,514,574USD | 143,658USD | -1,262,509USD | 754,888USD | -47,591USD | 535,517USD | -544,012USD | 237,581USD |
| Begin Period Cash Flow | 164,431USD | 20,773USD | 1,283,282USD | 523,462USD | 575,986USD | 40,469USD | 584,481USD | 346,900USD |
| End Period Cash Flow | 7,679,005USD | 164,431USD | 20,773USD | 1,283,282USD | 528,395USD | 575,986USD | 40,469USD | 584,481USD |
| Other Cashflows From Financing Activities | 11,387,000USD | 790,977USD | 1,166,433USD | -3,740,046USD | 974,886USD | 299,381USD | 2,011,182USD | — |
| Unclassified Financing Cash Flow | 1,063,009USD | — | -11,854,618USD | — | — | — | -2,410,771USD | 4,849,335USD |
| Investments | — | 0USD | -7,266,520USD | -7,313,384USD | -6,011,052USD | 204,884USD | 6,642USD | — |
| Total Cashflows From Investing Activities | — | — | 88,819USD | -7,313,384USD | -6,011,052USD | 204,884USD | 6,642USD | 37,891USD |
| Other Cashflows From Investing Activities | — | — | 118,494USD | -60,548USD | -31,116USD | 98,835USD | 14,490USD | 149,095USD |
| Unclassified Investing Cash Flow | — | — | 7,266,520USD | — | — | — | — | — |
| Change To Liabilities | — | — | — | 892,120USD | 461,572USD | 659,699USD | 350,488USD | — |
| Unclassified Operating Cash Flow | — | — | — | — | -1,100,119USD | 1,423,408USD | — | — |
| Sale Purchase Of Stock | — | — | — | — | — | — | — | -480,942USD |
| 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.