DFLI
Dragonfly Energy Holdings Corp.
Company overview
- Market capitalization
- $12.81M
- Employees
- 137
- Latest publication
- 2026-09-29
About Dragonfly Energy Holdings Corp.
Dragonfly Energy Holdings Corp. engages in the manufacturing and sale of deep cycle lithium-ion batteries for recreational vehicles, marine vessels, solar and off-grid residence industries, and industrial and energy storage markets. It operates in two segments, direct-to-consumers and original equipment manufacturers. The company provides lithium power systems comprising solar panels, chargers and inverters, system monitoring, alternator regulators, accessories, and others. It also offers battery management systems for monitoring and controlling of battery systems, and to protect battery cells from damage in various scenarios, as well as battery communication system. In addition, the company offers Dragonfly IntelLigence, a communication technology that unlocks real-time monitoring, instant notifications, protocol integration, and superior battery protection. The company provides its products under the Dragonfly Energy, Battle Born, and Wakespeed brand names. It serves recreational vehicle, heavy duty trucking, industrial solar integration, oil and gas, off grid residential, backup power, marine, and work truck industries. Dragonfly Energy Holdings Corp. is headquartered in Reno, Nevada.
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 | 13,159,000USD | 9,704,000USD | 13,059,000USD | 15,967,000USD | 16,248,000USD | 13,356,000USD | 12,212,000USD | 12,720,000USD |
| Cost Of Revenue | 8,816,000USD | 7,994,000USD | 10,681,000USD | 11,231,000USD | 11,643,000USD | 9,428,000USD | 9,674,000USD | 9,850,000USD |
| Gross Profit | 4,343,000USD | 1,710,000USD | 2,378,000USD | 4,736,000USD | 4,605,000USD | 3,928,000USD | 2,538,000USD | 2,870,000USD |
| Research Development | 648,000USD | 980,000USD | 704,000USD | 585,000USD | 692,000USD | 1,000,000USD | 956,000USD | 1,631,000USD |
| Selling General Administrative | 4,617,000USD | 4,482,000USD | 6,717,000USD | 5,299,000USD | 4,619,000USD | 6,357,000USD | 7,031,000USD | 4,361,000USD |
| Selling And Marketing Expenses | 1,977,000USD | 1,975,000USD | 2,490,000USD | 2,630,000USD | 2,575,000USD | 2,485,000USD | 1,696,000USD | 2,904,000USD |
| General And Administrative Expenses | 4,617,000USD | — | — | — | — | — | — | — |
| Total Operating Expenses | 7,242,000USD | 7,437,000USD | 9,911,000USD | 8,514,000USD | 7,886,000USD | 9,842,000USD | 9,683,000USD | 8,896,000USD |
| Operating Income | -2,899,000USD | -5,727,000USD | -7,533,000USD | -3,778,000USD | -3,281,000USD | -5,914,000USD | -7,145,000USD | -6,026,000USD |
| Total Other Income Expense Net | -1,487,000USD | -898,000USD | -37,599,000USD | -7,292,000USD | -3,753,000USD | -883,000USD | -2,697,000USD | -753,000USD |
| Interest Expense | 1,536,000USD | 1,465,000USD | 3,713,000USD | 6,409,000USD | 5,442,000USD | 4,701,000USD | 6,251,000USD | 5,615,000USD |
| Income Before Tax | -4,386,000USD | -6,625,000USD | -45,132,000USD | -11,070,000USD | -7,034,000USD | -6,797,000USD | -9,842,000USD | -6,779,000USD |
| Income Tax Expense | 0USD | — | -94,000USD | — | — | — | -710,724USD | — |
| Net Income | -4,386,000USD | -6,625,000USD | -45,038,000USD | -11,070,000USD | -7,034,000USD | -6,797,000USD | -9,842,000USD | -6,779,000USD |
| Net Income Applicable To Common Shares | -5,517,000USD | — | — | — | — | — | — | — |
| Net Interest Income | — | -1,465,000USD | -3,713,000USD | -6,409,000USD | -5,442,000USD | -4,701,000USD | -6,251,000USD | -5,615,000USD |
| Tax Provision | — | 0USD | -94,000USD | 0USD | 0USD | 0USD | 0USD | 0USD |
| Net Income From Continuing Ops | — | -6,625,000USD | -45,038,000USD | -11,070,000USD | -7,034,000USD | -6,797,000USD | -9,842,000USD | -6,779,000USD |
| Ebit | — | -5,160,000USD | -41,419,000USD | -4,661,000USD | -1,592,000USD | -2,096,000USD | -3,591,000USD | -1,164,000USD |
| Ebitda | — | -4,077,000USD | -40,469,000USD | -4,201,000USD | -435,000USD | -579,000USD | -2,564,000USD | -270,000USD |
| Depreciation And Amortization | — | 1,083,000USD | 950,000USD | 460,000USD | 1,157,000USD | 1,517,000USD | 1,027,000USD | 894,000USD |
| Reconciled Depreciation | — | 1,083,000USD | 950,000USD | 1,084,000USD | 1,157,000USD | 1,517,000USD | 1,027,000USD | 894,000USD |
| 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 |
|---|---|---|---|---|---|---|
| Total Revenue | 58,630,000USD | 50,645,000USD | 64,392,000USD | 86,251,000USD | 78,000,000USD | 47,187,000USD |
| Cost Of Revenue | 42,983,000USD | 39,019,000USD | 48,946,000USD | 62,633,000USD | 48,375,000USD | 26,580,000USD |
| Gross Profit | 15,647,000USD | 11,626,000USD | 15,446,000USD | 23,618,000USD | 29,625,000USD | 20,607,000USD |
| Research Development | 2,981,000USD | 5,451,000USD | 3,863,000USD | 2,764,000USD | 2,689,000USD | 1,239,000USD |
| Selling General Administrative | 22,992,000USD | 21,909,000USD | 26,389,000USD | 41,566,000USD | 10,621,000USD | 4,662,000USD |
| Selling And Marketing Expenses | 10,180,000USD | 10,025,000USD | 12,623,000USD | 13,671,000USD | 9,848,000USD | 5,960,000USD |
| Total Operating Expenses | 36,153,000USD | 37,385,000USD | 42,875,000USD | 58,001,000USD | 23,158,000USD | 11,861,000USD |
| Operating Income | -20,506,000USD | -25,759,000USD | -27,429,000USD | -34,383,000USD | 6,467,000USD | 8,746,000USD |
| Interest Expense | 20,265,000USD | 21,504,000USD | 16,015,000USD | 6,945,000USD | 519,000USD | 18,000USD |
| Net Interest Income | -20,265,000USD | -21,504,000USD | -15,193,000USD | -6,945,000USD | -519,000USD | 3,000USD |
| Income Before Tax | -70,033,000USD | -40,615,000USD | -13,843,000USD | -40,700,000USD | 5,949,000USD | 8,764,000USD |
| Income Tax Expense | -94,000USD | — | -26,000USD | -709,000USD | 1,611,000USD | 1,886,000USD |
| Tax Provision | -94,000USD | 0USD | 991,000USD | -709,000USD | 1,611,000USD | 1,886,000USD |
| Net Income | -69,939,000USD | -40,615,000USD | -13,817,000USD | -39,991,000USD | 4,338,000USD | 6,878,000USD |
| Net Income From Continuing Ops | -69,939,000USD | -40,615,000USD | -48,946,000USD | -19,111,000USD | 4,338,000USD | 6,878,000USD |
| Ebit | -49,768,000USD | -19,111,000USD | 2,172,000USD | -33,721,000USD | 6,468,000USD | 8,746,000USD |
| Ebitda | -45,060,000USD | -15,508,000USD | 3,409,000USD | -32,830,000USD | 7,085,000USD | 8,944,000USD |
| Depreciation And Amortization | 4,708,000USD | 3,603,000USD | 1,237,000USD | 891,000USD | 617,000USD | 198,000USD |
| Reconciled Depreciation | 4,708,000USD | 3,603,000USD | 1,152,000USD | 891,000USD | 617,000USD | 198,000USD |
| Total Other Income Expense Net | -49,527,000USD | -14,856,000USD | 13,586,000USD | -6,317,000USD | -518,000USD | 18,000USD |
| Net Income Applicable To Common Shares | — | — | — | — | 2,933,000USD | 4,588,000USD |
| Source | 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 | 70,289,000USD | 75,695,000USD | 86,549,000USD | 73,843,000USD | 71,774,000USD | 74,224,000USD | 75,214,000USD | 83,881,000USD |
| Cash And Equivalents | 6,280,000USD | — | — | — | — | — | — | — |
| Total Current Assets | 34,753,000USD | 39,958,000USD | 50,180,000USD | 34,509,000USD | 30,787,000USD | 33,448,000USD | 32,925,000USD | 39,337,000USD |
| Other Current Assets | 2,373,000USD | 4,043,000USD | 3,461,000USD | 3,161,000USD | 3,432,000USD | 4,689,000USD | 3,944,000USD | 3,578,000USD |
| Other Non Current Assets | 379,000USD | — | — | — | — | — | — | — |
| Total Liabilities | 47,003,000USD | — | — | — | — | — | — | — |
| Total Current Liabilities | 14,850,000USD | 16,559,000USD | 19,757,000USD | 25,675,000USD | 22,396,000USD | 24,370,000USD | 21,855,000USD | 49,264,000USD |
| Total Stockholder Equity | -184,000USD | 3,910,000USD | 11,530,000USD | -21,577,000USD | -16,604,000USD | -15,645,000USD | -9,404,000USD | -297,000USD |
| Total Equity Including Noncontrolling Interest | 23,286,000USD | — | — | — | — | — | — | — |
| Short Long Term Debt | 506,000USD | 466,000USD | 433,000USD | 877,000USD | 393,000USD | — | — | 24,398,000USD |
| Long Term Debt | 10,614,000USD | 9,859,000USD | 9,212,000USD | 44,546,000USD | 38,647,000USD | 33,624,000USD | 29,646,000USD | — |
| Deferred Revenue | 114,000USD | — | — | — | — | — | — | — |
| Net Receivables | 3,480,000USD | 2,979,000USD | 4,215,000USD | 4,792,000USD | 3,569,000USD | 4,228,000USD | 2,416,000USD | 3,727,000USD |
| Inventory | 20,341,000USD | 24,299,000USD | 24,234,000USD | 22,718,000USD | 21,053,000USD | 21,728,000USD | 21,716,000USD | 24,013,000USD |
| Property Plant Equipment Net | 34,963,000USD | 35,358,000USD | 35,981,000USD | 38,883,000USD | 40,536,000USD | 40,331,000USD | 41,844,000USD | 44,099,000USD |
| Accounts Payable | 7,880,000USD | 9,139,000USD | 10,322,000USD | 11,867,000USD | 9,858,000USD | 13,012,000USD | 10,716,000USD | 10,128,000USD |
| Short Term Debt | 2,360,000USD | 2,941,000USD | 3,001,000USD | 3,787,000USD | 3,390,000USD | 3,033,000USD | 2,973,000USD | 27,303,000USD |
| Common Stock | 1,000USD | 1,000USD | 1,000USD | 6,000USD | 4,000USD | 1,000USD | 1,000USD | 6,000USD |
| Retained Earnings | -163,104,000USD | -158,718,000USD | -152,093,000USD | -107,055,000USD | -95,985,000USD | -88,951,000USD | -82,154,000USD | -72,312,000USD |
| Total Liab | — | 71,785,000USD | 75,019,000USD | 95,420,000USD | 88,378,000USD | 89,869,000USD | 84,618,000USD | 84,178,000USD |
| Other Current Liab | — | 3,120,000USD | 5,960,000USD | 9,021,000USD | 7,927,000USD | 6,877,000USD | 6,794,000USD | 10,299,000USD |
| Capital Stock | — | 1,000USD | 1,000USD | 6,000USD | 4,000USD | 1,000USD | 1,000USD | 6,000USD |
| Cash | — | 8,637,000USD | 18,270,000USD | 3,838,000USD | 2,733,000USD | 2,803,000USD | 4,849,000USD | 8,019,000USD |
| Cash And Short Term Investments | — | 8,637,000USD | 18,270,000USD | 3,838,000USD | 2,733,000USD | 2,803,000USD | 4,849,000USD | 8,019,000USD |
| Current Deferred Revenue | — | 1,000,000USD | 121,000USD | 1,000,000USD | 1,166,000USD | 1,137,000USD | 1,317,000USD | 1,189,000USD |
| Net Debt | — | 46,990,000USD | 14,441,000USD | 65,656,000USD | 61,114,000USD | 55,728,000USD | 50,421,000USD | 42,651,000USD |
| Short Long Term Debt Total | — | 55,627,000USD | 32,711,000USD | 69,494,000USD | 63,847,000USD | 58,531,000USD | 55,270,000USD | 50,670,000USD |
| Property Plant Equipment Gross | — | 41,233,000USD | 41,062,000USD | 43,586,000USD | 46,048,000USD | 45,352,000USD | 46,006,000USD | 47,914,000USD |
| Common Stock Shares Outstanding | — | 1,208,346shares | 307,781shares | 561,562shares | 647,162shares | 732,762shares | 708,596shares | 692,539shares |
| Non Current Assets Total | — | 35,736,999USD | 36,369,000USD | 39,334,000USD | 40,987,000USD | 40,776,000USD | 42,289,000USD | 44,544,000USD |
| Non Current Liabilities Total | — | 55,226,000USD | 55,262,000USD | 69,745,000USD | 65,982,000USD | 65,499,000USD | 62,763,000USD | 34,914,000USD |
| Non Currrent Assets Other | — | 378,999USD | 388,000USD | 451,000USD | 451,000USD | 445,000USD | 445,000USD | 445,000USD |
| Net Working Capital | — | 23,399,000USD | 30,423,000USD | 8,834,000USD | 8,391,000USD | 9,078,000USD | 11,070,000USD | -9,927,000USD |
| Unclassified Non Current Liabilities | — | 45,367,000USD | 46,050,000USD | 25,199,000USD | 27,335,000USD | 31,875,000USD | 33,117,000USD | 34,914,000USD |
| Unclassified Equity | — | 162,626,000USD | 163,621,000USD | 85,466,000USD | 79,373,000USD | 73,304,000USD | 72,748,000USD | 72,003,000USD |
| Other Assets | — | — | — | 103,231,000USD | — | — | 1USD | — |
| Unclassified Non Current Assets | — | — | — | -103,231,000USD | — | — | — | — |
| Unclassified Current Liabilities | — | — | — | — | — | — | — | -24,053,000USD |
| Source | DisclosureDeterministicFinal | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy |
Balance sheet Yearly
| Metric | FY 20252025-12-31 · USD | FY 20242024-12-31 · USD | FY 20232023-12-31 · USD | FY 20222022-12-31 · USD | FY 20212021-12-31 · USD | FY 20202020-12-31 · USD |
|---|---|---|---|---|---|---|
| Total Assets | 86,549,000USD | 75,214,000USD | 75,204,000USD | 89,105,000USD | 76,251,000USD | 18,807,000USD |
| Other Current Assets | 3,461,000USD | 3,944,000USD | 2,790,000USD | 4,418,000USD | 12,585,000USD | 1,783,000USD |
| Total Liab | 75,019,000USD | 84,618,000USD | 47,292,000USD | 78,362,000USD | 62,190,000USD | 10,252,000USD |
| Total Stockholder Equity | 11,530,000USD | -9,404,000USD | 27,912,000USD | 10,743,000USD | 14,061,000USD | 8,555,000USD |
| Other Current Liab | 5,960,000USD | 6,794,000USD | 8,911,000USD | 7,182,000USD | 2,608,000USD | 786,000USD |
| Common Stock | 1,000USD | 1,000USD | 6,000USD | 4,000USD | 4,000USD | 4,000USD |
| Capital Stock | 1,000USD | 1,000USD | 6,000USD | 4,000USD | 4,000USD | 4,000USD |
| Retained Earnings | -152,093,000USD | -82,154,000USD | -41,539,000USD | -27,722,000USD | 12,438,000USD | 8,100,000USD |
| Cash | 18,270,000USD | 4,849,000USD | 12,713,000USD | 17,781,000USD | 25,586,000USD | 6,206,000USD |
| Cash And Short Term Investments | 18,270,000USD | 4,849,000USD | 12,713,000USD | 17,781,000USD | 25,586,000USD | 6,206,000USD |
| Total Current Assets | 50,180,000USD | 32,925,000USD | 55,920,000USD | 73,832,000USD | 66,081,000USD | 15,777,000USD |
| Total Current Liabilities | 19,757,000USD | 21,855,000USD | 40,377,000USD | 41,463,000USD | 17,990,000USD | 7,163,000USD |
| Current Deferred Revenue | 121,000USD | 1,317,000USD | 201,000USD | 238,000USD | 434,000USD | 1,779,000USD |
| Net Debt | 14,441,000USD | 50,421,000USD | 10,594,000USD | 6,235,000USD | 19,118,000USD | -5,223,000USD |
| Short Term Debt | 3,001,000USD | 2,973,000USD | 21,007,000USD | 20,440,000USD | 2,957,000USD | 225,000USD |
| Short Long Term Debt | 433,000USD | — | 19,683,000USD | 19,242,000USD | 1,875,000USD | — |
| Short Long Term Debt Total | 32,711,000USD | 55,270,000USD | 23,307,000USD | 24,016,000USD | 44,704,000USD | 983,000USD |
| Long Term Debt | 9,212,000USD | 29,646,000USD | — | 19,242,000USD | 37,053,000USD | — |
| Net Receivables | 4,215,000USD | 2,416,000USD | 1,639,000USD | 1,444,000USD | 783,000USD | 1,840,000USD |
| Inventory | 24,234,000USD | 21,716,000USD | 38,778,000USD | 50,189,000USD | 27,127,000USD | 5,948,000USD |
| Accounts Payable | 10,322,000USD | 10,716,000USD | 10,258,000USD | 13,475,000USD | 11,360,000USD | 3,091,000USD |
| Property Plant Equipment Net | 35,981,000USD | 41,844,000USD | 19,284,000USD | 15,273,000USD | 10,170,000USD | 3,030,000USD |
| Property Plant Equipment Gross | 41,062,000USD | 46,006,000USD | 22,108,000USD | 12,393,000USD | 11,027,000USD | 3,353,000USD |
| Common Stock Shares Outstanding | 478,333shares | 686,683shares | 586,516shares | 428,503shares | 405,522shares | 527,160shares |
| Non Current Assets Total | 36,369,000USD | 42,289,000USD | 19,284,000USD | 15,273,000USD | 10,170,000USD | 3,030,000USD |
| Non Current Liabilities Total | 55,262,000USD | 62,763,000USD | 6,915,000USD | 36,899,000USD | 44,200,000USD | 3,089,000USD |
| Non Currrent Assets Other | 388,000USD | 445,000USD | -1USD | -15,273,000USD | -128,421,214USD | -3,030,000USD |
| Net Working Capital | 30,423,000USD | 11,070,000USD | 15,543,000USD | 52,165,000USD | 48,091,000USD | 8,614,000USD |
| Unclassified Non Current Liabilities | 46,050,000USD | 33,117,000USD | 6,915,000USD | -52,530,000USD | 6,694,000USD | 2,758,000USD |
| Unclassified Equity | 163,621,000USD | 72,748,000USD | 69,439,000USD | 38,457,000USD | 3,615,000USD | 2,447,000USD |
| Other Assets | — | 1USD | 1USD | — | — | — |
| Accumulated Other Comprehensive Income | — | — | 0USD | 0USD | -2,000,000USD | -2,000,000USD |
| Unclassified Current Liabilities | — | — | -19,683,000USD | -19,114,000USD | -1,244,000USD | 1,282,000USD |
| Other Liab | — | — | — | 33,323,000USD | 453,000USD | 331,000USD |
| Accumulated Depreciation | — | — | — | -1,633,000USD | — | — |
| Non Current Liabilities Other | — | — | — | 36,864,000USD | — | — |
| Net Tangible Assets | — | — | — | 11,332,000USD | 14,061,000USD | 8,555,000USD |
| Source | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy |
Cash flow YTD
| Metric | Q2 20262026-06-30 · USD |
|---|---|
| Depreciation | 1,247,000USD |
| Stock Based Compensation | 561,000USD |
| Change To Account Receivables | 692,000USD |
| Change To Inventory | 3,893,000USD |
| Change To Liabilities | -4,589,000USD |
| Change In Working Capital | -495,000USD |
| Operating Cash Flow | -10,641,000USD |
| Capital Expenditures | -640,000USD |
| Other Investing Activities | 1,092,000USD |
| Unclassified Investing Cash Flow | -1,223,000USD |
| Investing Cash Flow | -771,000USD |
| Net Debt Issuance | -24,000USD |
| Unclassified Financing Cash Flow | -554,000USD |
| Financing Cash Flow | -578,000USD |
| Change In Cash | -11,990,000USD |
| End Cash Flow | 6,280,000USD |
| 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 |
|---|---|---|---|---|---|---|---|---|
| Net Income | -6,625,000USD | -44,480,000USD | -11,070,000USD | -7,034,000USD | -6,797,000USD | -9,842,000USD | -6,779,000USD | -13,627,000USD |
| Depreciation | 1,083,000USD | 950,000USD | 1,084,000USD | 1,157,000USD | 1,517,000USD | 1,027,000USD | 894,000USD | 928,000USD |
| Stock Based Compensation | 100,000USD | 136,000USD | 168,000USD | 190,000USD | 220,000USD | 261,000USD | -503,000USD | 237,000USD |
| Other Non Cash Items | 521,000USD | 33,578,000USD | 7,893,000USD | 3,694,000USD | 959,000USD | 3,570,000USD | -24,000USD | 6,808,000USD |
| Change To Account Receivables | 1,230,000USD | 478,000USD | -1,240,000USD | 692,000USD | -1,915,000USD | 1,348,000USD | -882,000USD | -591,000USD |
| Change To Inventory | -65,000USD | -1,516,000USD | -1,665,000USD | 675,000USD | -12,000USD | 2,297,000USD | 4,640,000USD | 4,925,000USD |
| Change In Working Capital | -3,763,000USD | -4,907,000USD | -1,455,000USD | -1,361,000USD | -410,000USD | 2,514,000USD | 9,130,000USD | 1,619,000USD |
| Total Cash From Operating Activities | -8,784,000USD | -14,723,000USD | -3,380,000USD | -3,354,000USD | -4,511,000USD | -2,470,000USD | 2,718,000USD | -4,035,000USD |
| Capital Expenditures | -279,000USD | -141,000USD | -187,000USD | -843,000USD | -778,000USD | -1,046,000USD | -367,000USD | -507,000USD |
| Free Cash Flow | -9,063,000USD | -14,864,000USD | -3,567,000USD | -4,197,000USD | -5,289,000USD | -3,516,000USD | 2,351,000USD | -4,542,000USD |
| Total Cashflows From Investing Activities | -279,000USD | -141,000USD | -187,000USD | -843,000USD | -778,000USD | -1,038,000USD | -367,000USD | -507,000USD |
| Net Borrowings | -253,000USD | -49,093,000USD | -12,000USD | -23,000USD | -11,000USD | 0USD | -8,000USD | — |
| Total Cash From Financing Activities | -570,000USD | 29,296,000USD | 4,672,000USD | 4,127,000USD | 3,243,000USD | 338,000USD | 969,000USD | 740,000USD |
| Dividends Paid | -317,000USD | -875,000USD | — | — | 0USD | — | — | — |
| Issuance Of Capital Stock | 0USD | 78,854,000USD | 4,684,000USD | 4,150,000USD | 3,243,000USD | 338,000USD | 917,000USD | 788,000USD |
| Change In Cash | -9,633,000USD | 14,432,000USD | 1,105,000USD | -70,000USD | -2,046,000USD | -3,170,000USD | 3,320,000USD | -3,802,000USD |
| Begin Period Cash Flow | 18,270,000USD | 3,838,000USD | 2,733,000USD | 2,803,000USD | 4,849,000USD | 8,019,000USD | 4,699,000USD | 8,501,000USD |
| End Period Cash Flow | 8,637,000USD | 18,270,000USD | 3,838,000USD | 2,733,000USD | 2,803,000USD | 4,849,000USD | 8,019,000USD | 4,699,000USD |
| Other Cashflows From Financing Activities | -12,000USD | -465,000USD | -12,000USD | -23,000USD | 3,180,000USD | 2,043,000USD | 33,000USD | -48,000USD |
| Investments | — | — | -187,000USD | -843,000USD | -778,000USD | -1,038,000USD | -367,000USD | -507,000USD |
| Unclassified Financing Cash Flow | — | — | — | — | -3,169,000USD | -2,043,000USD | — | — |
| Other Cashflows From Investing Activities | — | — | — | — | — | 8,000USD | -1,691,000USD | — |
| Unclassified Investing Cash Flow | — | — | — | — | — | 1,038,000USD | 2,058,000USD | — |
| Source | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy |
Cash flow Yearly
| Metric | FY 20252025-12-31 · USD | FY 20242024-12-31 · USD | FY 20232023-12-31 · USD | FY 20222022-12-31 · USD | FY 20212021-12-31 · USD | FY 20202020-12-31 · USD |
|---|---|---|---|---|---|---|
| Net Income | -69,939,000USD | -40,615,000USD | -13,817,000USD | -39,991,000USD | 4,338,000USD | 4,588,000USD |
| Depreciation | 4,708,000USD | 3,603,000USD | 2,416,000USD | 891,000USD | 617,000USD | 198,000USD |
| Stock Based Compensation | 714,000USD | 1,020,000USD | 6,710,000USD | 2,467,000USD | 734,000USD | 351,000USD |
| Other Non Cash Items | 49,550,000USD | 11,560,000USD | -22,348,000USD | 4,546,000USD | 380,000USD | 2,641,000USD |
| Change To Account Receivables | -1,939,000USD | -780,000USD | -309,000USD | -769,000USD | 1,007,000USD | -1,640,000USD |
| Change To Inventory | -2,518,000USD | 17,062,000USD | 11,411,000USD | -22,732,000USD | -21,179,000USD | -3,406,000USD |
| Change In Working Capital | -10,287,000USD | 17,250,000USD | 9,333,000USD | -13,156,000USD | -19,764,000USD | -997,000USD |
| Total Cash From Operating Activities | -25,968,000USD | -7,182,000USD | -17,706,000USD | -45,696,000USD | -13,573,000USD | 6,640,000USD |
| Capital Expenditures | -1,949,000USD | -2,737,000USD | -6,885,000USD | -6,862,000USD | -2,970,000USD | -1,410,000USD |
| Free Cash Flow | -27,917,000USD | -9,919,000USD | -24,591,000USD | -52,558,000USD | -16,543,000USD | 5,230,000USD |
| Total Cashflows From Investing Activities | -1,949,000USD | -2,729,000USD | -6,885,000USD | -6,827,000USD | -2,909,000USD | -1,410,000USD |
| Net Borrowings | -49,128,000USD | -45,000USD | -5,275,000USD | 30,000,000USD | 45,000,000USD | 45,000,000USD |
| Total Cash From Financing Activities | 41,338,000USD | 2,047,000USD | 19,523,000USD | 41,674,000USD | 38,906,000USD | 12,000USD |
| Dividends Paid | -875,000USD | — | — | — | — | — |
| Issuance Of Capital Stock | 90,931,000USD | 2,043,000USD | 22,311,000USD | 15,000,000USD | 0USD | — |
| Change In Cash | 13,421,000USD | -7,864,000USD | -5,068,000USD | -10,849,000USD | 22,424,000USD | 6,206,000USD |
| Begin Period Cash Flow | 4,849,000USD | 12,713,000USD | 17,781,000USD | 28,630,000USD | 6,206,000USD | 964,000USD |
| End Period Cash Flow | 18,270,000USD | 4,849,000USD | 12,713,000USD | 17,781,000USD | 28,630,000USD | 6,206,000USD |
| Other Cashflows From Financing Activities | -47,000USD | 4,000USD | 1,879,000USD | -3,326,000USD | -6,094,000USD | 12,000USD |
| Investments | — | -2,729,000USD | -7,269,000USD | -6,405,000USD | -2,909,000USD | -1,410,000USD |
| Other Cashflows From Investing Activities | — | 8,000USD | — | 35,000USD | 61,000USD | — |
| Unclassified Investing Cash Flow | — | 2,729,000USD | 7,269,000USD | 6,405,000USD | 2,909,000USD | 1,410,000USD |
| Change To Liabilities | — | — | — | 0USD | 7,558,000USD | 3,799,000USD |
| Unclassified Financing Cash Flow | — | — | — | — | — | -45,000,000USD |
| Source | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy |
Operating metrics
No operating metrics are currently published for this company.
Revenue breakdown
| Period | Dimension | Business / region | Revenue | Currency | Source |
|---|---|---|---|---|---|
| Q1 2026Quarterly · 2026-03-31 | Segment | Direct To Consumers | 3,702,000 | USD | 0001493152-26-023103 |
| Q1 2026Quarterly · 2026-03-31 | Segment | Original Equipment Manufacturers | 5,752,000 | USD | 0001493152-26-023103 |
| Q1 2026Quarterly · 2026-03-31 | Segment | Original Equipment Manufacturers | 1,369 | USD | 0001493152-26-023103 |
| Q1 2026Quarterly · 2026-03-31 | Segment | Other | 250,000 | USD | 0001493152-26-023103 |
| Q4 2025Quarterly · 2025-12-31 | Segment | Direct To Consumers | 4,695,000 | USD | Legacy provider |
| Q4 2025Quarterly · 2025-12-31 | Segment | Original Equipment Manufacturers | 8,114,000 | USD | Legacy provider |
| Q4 2025Quarterly · 2025-12-31 | Segment | Other | 250,000 | USD | Legacy provider |
| FY 2025Yearly · 2025-12-31 | Segment | Direct To Consumers | 20,696,000 | USD | 0001493152-26-013635 |
| FY 2025Yearly · 2025-12-31 | Segment | Original Equipment Manufacturers | 15,728 | USD | 0001493152-26-013635 |
| FY 2025Yearly · 2025-12-31 | Segment | Original Equipment Manufacturers | 36,934,000 | USD | 0001493152-26-013635 |
| FY 2025Yearly · 2025-12-31 | Segment | Other | 1,000,000 | USD | 0001493152-26-013635 |
| Q3 2025Quarterly · 2025-09-30 | Segment | Direct To Consumers | 5,038,000 | USD | 0001493152-25-023502 |
| Q3 2025Quarterly · 2025-09-30 | Segment | Original Equipment Manufacturers | 10,679,000 | USD | 0001493152-25-023502 |
| Q3 2025Quarterly · 2025-09-30 | Segment | Other | 250,000 | USD | 0001493152-25-023502 |
| Q2 2025Quarterly · 2025-06-30 | Segment | Direct To Consumers | 5,947,000 | USD | 0001493152-25-011982 |
| Q2 2025Quarterly · 2025-06-30 | Segment | Original Equipment Manufacturers | 10,051,000 | USD | 0001493152-25-011982 |
| Q2 2025Quarterly · 2025-06-30 | Segment | Other | 250,000 | USD | 0001493152-25-011982 |
| Q1 2025Quarterly · 2025-03-31 | Segment | Direct To Consumers | 5,015,000 | USD | 0001493152-26-023103 |
| Q1 2025Quarterly · 2025-03-31 | Segment | Original Equipment Manufacturers | 2,300 | USD | 0001493152-26-023103 |
| Q1 2025Quarterly · 2025-03-31 | Segment | Original Equipment Manufacturers | 8,091,000 | USD | 0001493152-26-023103 |
| Q1 2025Quarterly · 2025-03-31 | Segment | Other | 250,000 | USD | 0001493152-26-023103 |
| Q4 2024Quarterly · 2024-12-31 | Segment | Direct To Consumers | 5,726,000 | USD | Legacy provider |
| Q4 2024Quarterly · 2024-12-31 | Segment | Original Equipment Manufacturers | 6,236,000 | USD | Legacy provider |
| Q4 2024Quarterly · 2024-12-31 | Segment | Other | 250,000 | USD | Legacy provider |
| FY 2024Yearly · 2024-12-31 | Segment | Direct To Consumers | 22,616,000 | USD | 0001493152-26-013635 |
| FY 2024Yearly · 2024-12-31 | Segment | Original Equipment Manufacturers | 7,310 | USD | 0001493152-26-013635 |
| FY 2024Yearly · 2024-12-31 | Segment | Original Equipment Manufacturers | 27,612,000 | USD | 0001493152-26-013635 |
| FY 2024Yearly · 2024-12-31 | Segment | Other | 417,000 | USD | 0001493152-26-013635 |
| Q3 2024Quarterly · 2024-09-30 | Segment | Direct To Consumers | 5,153,000 | USD | 0001493152-25-023502 |
| Q3 2024Quarterly · 2024-09-30 | Segment | Original Equipment Manufacturers | 7,400,000 | USD | 0001493152-25-023502 |
| Q3 2024Quarterly · 2024-09-30 | Segment | Other | 167,000 | USD | 0001493152-25-023502 |
| Q2 2024Quarterly · 2024-06-30 | Segment | Direct To Consumers | 6,534,000 | USD | 0001493152-25-011982 |
| Q2 2024Quarterly · 2024-06-30 | Segment | Original Equipment Manufacturers | 6,674,000 | USD | 0001493152-25-011982 |
| FY 2023Yearly · 2023-12-31 | Segment | Direct To Consumers | 36,875,000 | USD | 0001641172-25-001755 |
| FY 2023Yearly · 2023-12-31 | Segment | Original Equipment Manufacturers | 27,517,000 | USD | 0001641172-25-001755 |
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.