EEIQ
EpicQuest Education Group International Ltd
Company overview
- Market capitalization
- —
- Employees
- 30
- Latest publication
- 2026-09-29
About EpicQuest Education Group International Ltd
EpicQuest Education Group International Limited, together with its subsidiaries, provides education solutions for students interested in university and college degree programs in the United States, Canada, and the United Kingdom. It offers International English Proficiency Test (ITEP) counseling, registration, test placement, and test scores for students with no or poor language skills; admission application; visa counseling; pre-departure guidance; and accommodation arrangements. The company provides services after arrival, including pick-up; welcome; dormitory; catering; academic guidance; internship; and shuttle bus services. In addition, it acts as a recruiting agent for the University of the West of Scotland and Coventry University; and organizes and offers sport-related exhibition matches, kinesiology, and recreation education programs. The company was formerly known as Elite Education Group International Limited and changed its name to EpicQuest Education Group International Limited in August 2022. EpicQuest Education Group International Limited was founded in 2012 and is headquartered in Middletown, Ohio.
Financial statements
Income Quarterly
| Metric | Q1 20262025-12-31 · USD | Q3 20252025-06-30 · USD | Q1 20252024-12-31 · USD | Q2 20242024-03-31 · USD | Q1 20242023-12-31 · USD | Q3 20232023-06-30 · USD | Q2 20232023-03-31 · USD | Q1 20232022-12-31 · USD |
|---|---|---|---|---|---|---|---|---|
| Total Revenue | 3,572,584USD | 5,367,405USD | 3,990,896USD | 4,162,650USD | 2,291,811USD | 1,145,905USD | 3,420,669USD | 2,275,215USD |
| Cost Of Revenue | 1,271,148USD | 1,978,985USD | 1,112,005USD | 1,786,690USD | 735,805USD | 367,902USD | 769,619USD | 758,067USD |
| Gross Profit | 2,301,436USD | 3,388,420USD | 2,878,891USD | 2,375,960USD | 1,556,006USD | 778,003USD | 2,651,050USD | 1,517,148USD |
| Selling General Administrative | 4,362,944USD | 3,865,413USD | 4,381,056USD | 5,433,019USD | 4,249,902USD | 2,124,951USD | 5,367,085USD | 4,662,061USD |
| Selling And Marketing Expenses | 497,382USD | 869,378USD | 840,954USD | 696,052USD | 544,725USD | 272,362USD | 474,169USD | 194,919USD |
| Total Operating Expenses | 4,504,667USD | 5,351,521USD | 6,160,350USD | 6,519,517USD | 5,488,694USD | 2,652,106USD | 5,841,254USD | 5,353,034USD |
| Operating Income | -2,203,231USD | -1,963,101USD | -3,281,459USD | -4,143,557USD | -3,932,688USD | -1,966,344USD | -3,190,204USD | -3,835,886USD |
| Interest Expense | 13,607USD | 7,885USD | 17,855USD | — | — | — | — | — |
| Income Before Tax | -2,453,641USD | -69,588USD | -3,276,954USD | -3,630,056USD | -3,715,950USD | -1,857,975USD | -3,167,711USD | -3,791,905USD |
| Income Tax Expense | -83,187USD | 86,571USD | 222,684USD | 113,142USD | 453,886USD | 226,943USD | 164,422USD | 97,096USD |
| Net Income | -2,197,179USD | -231,942USD | -2,782,751USD | -3,207,372USD | -4,065,343USD | -2,032,671USD | -2,697,361USD | -3,587,704USD |
| Ebit | -2,440,037USD | -1,963,101USD | -3,281,459USD | -4,143,557USD | -3,932,688USD | -1,966,344USD | -3,190,204USD | -3,835,886USD |
| Ebitda | -2,231,773USD | -1,761,466USD | -3,083,015USD | -3,916,239USD | -3,689,538USD | -1,844,769USD | -3,026,341USD | -3,695,386USD |
| Depreciation And Amortization | 208,264USD | 201,635USD | 198,444USD | 227,318USD | 243,150USD | 121,575USD | 163,863USD | 140,500USD |
| Total Other Income Expense Net | -250,410USD | 1,893,513USD | 4,505USD | 513,501USD | 216,738USD | 108,369USD | 22,493USD | 43,981USD |
| Net Income Applicable To Common Shares | — | — | — | — | — | — | -1,348,681USD | -1,348,681USD |
| Source | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy |
Income Yearly
| Metric | FY 20252025-09-30 · USD | FY 20242024-09-30 · USD | FY 20232023-09-30 · USD | FY 20222022-09-30 · USD | FY 20212021-09-30 · USD | FY 20202020-09-30 · USD | FY 20192019-09-30 · USD | FY 20182018-09-30 · USD |
|---|---|---|---|---|---|---|---|---|
| Total Revenue | 8,939,989USD | 8,153,546USD | 5,712,480USD | 6,330,428USD | 5,341,850USD | 9,063,137USD | 8,700,332USD | 6,285,176USD |
| Cost Of Revenue | 3,424,018USD | 2,871,234USD | 1,505,424USD | 2,085,375USD | 1,968,120USD | 2,431,796USD | 2,345,365USD | 1,759,435USD |
| Gross Profit | 5,515,971USD | 5,282,312USD | 4,207,056USD | 4,245,053USD | 3,373,730USD | 6,631,341USD | 6,354,967USD | 4,525,741USD |
| Selling General Administrative | 8,228,357USD | 10,231,983USD | 9,513,724USD | 9,961,180USD | 2,718,110USD | 2,620,405USD | 1,478,800USD | 1,023,668USD |
| Selling And Marketing Expenses | 1,366,760USD | 1,537,006USD | 1,018,894USD | 952,888USD | 1,732,758USD | 2,310,188USD | 1,965,102USD | 1,288,863USD |
| Total Operating Expenses | 9,674,418USD | 12,707,329USD | 11,226,685USD | 11,410,122USD | 4,847,131USD | 5,335,788USD | 3,711,334USD | 2,751,327USD |
| Operating Income | -4,158,447USD | -7,425,017USD | -7,019,629USD | -7,165,069USD | -1,473,401USD | 1,295,553USD | 2,643,633USD | 1,774,414USD |
| Interest Income | 37,337USD | 22,731USD | 53,089USD | 26,463USD | 9,537USD | 35,293USD | 79,921USD | 51,879USD |
| Interest Expense | 21,492USD | 17,855USD | 9,156USD | 17,481USD | 7,058USD | 7,586USD | 4,854USD | 4,891USD |
| Net Interest Income | 15,845USD | 4,876USD | 43,933USD | 17,481USD | 2,479USD | 27,707USD | 75,067USD | 46,988USD |
| Income Before Tax | -2,523,229USD | -6,907,010USD | -6,780,398USD | -6,319,471USD | -1,391,481USD | 1,409,108USD | 2,723,554USD | 1,826,293USD |
| Income Tax Expense | 3,384USD | 335,826USD | 289,464USD | 191,029USD | 307,168USD | 397,553USD | 668,796USD | 669,937USD |
| Tax Provision | 3,384USD | -335,826USD | 289,464USD | -83,355USD | -307,168USD | 397,553USD | 668,796USD | 646,879USD |
| Net Income | -2,429,121USD | -5,990,123USD | -6,659,441USD | -5,963,555USD | -1,084,313USD | 1,011,555USD | 2,054,758USD | 1,156,356USD |
| Net Income From Continuing Ops | -2,526,613USD | -6,571,184USD | -7,173,125USD | -6,236,116USD | -1,084,313USD | 1,011,555USD | 2,054,758USD | 1,069,614USD |
| Ebit | -2,501,740USD | -7,425,017USD | -7,019,629USD | -7,165,069USD | -1,473,401USD | 1,295,553USD | 2,643,633USD | 1,774,414USD |
| Ebitda | -2,091,841USD | -6,999,254USD | -6,612,616USD | -6,912,972USD | -1,347,167USD | 1,383,146USD | 2,735,447USD | 1,856,637USD |
| Depreciation And Amortization | 409,899USD | 425,763USD | 407,013USD | 252,097USD | 126,234USD | 87,593USD | 91,814USD | 82,223USD |
| Reconciled Depreciation | 409,899USD | 425,763USD | 407,013USD | 252,097USD | 126,234USD | 87,593USD | 91,814USD | 82,223USD |
| Total Other Income Expense Net | 1,635,218USD | 518,007USD | 239,231USD | 845,598USD | 81,920USD | 113,555USD | 79,921USD | 51,879USD |
| Minority Interest | 97,492USD | 581,061USD | 410,421USD | 164,887USD | 0USD | 0USD | — | — |
| Net Income Applicable To Common Shares | — | — | — | -6,071,229USD | -1,084,313USD | 1,011,555USD | 2,054,758USD | 1,156,356USD |
| Source | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy |
Balance sheet Quarterly
| Metric | Q1 20262025-12-31 · USD | Q4 20252025-09-30 · USD | Q3 20252025-06-30 · USD | Q2 20252025-03-31 · USD | Q1 20252024-12-31 · USD | Q4 20242024-09-30 · USD | Q2 20242024-03-31 · USD | Q1 20242023-12-31 · USD |
|---|---|---|---|---|---|---|---|---|
| Total Assets | 25,776,006USD | 25,776,006USD | 20,038,074USD | 20,038,074USD | 23,291,327USD | 23,291,327USD | 20,492,718USD | 19,209,136USD |
| Intangible Assets | 4,243,423USD | 4,243,423USD | 4,354,102USD | 4,354,102USD | 4,464,226USD | 4,464,226USD | 4,575,135USD | 4,686,228USD |
| Other Current Assets | 8,090,466USD | — | 1,975,859USD | — | 1,644,647USD | — | 8,965,405USD | 2,664,897USD |
| Total Liab | 11,356,309USD | 11,356,309USD | 8,904,800USD | 8,904,800USD | 12,413,406USD | 12,413,406USD | 7,425,581USD | 8,275,426USD |
| Total Stockholder Equity | 8,807,672USD | 8,807,672USD | 5,347,974USD | 5,347,974USD | 5,168,404USD | 5,168,404USD | 7,086,101USD | 9,143,206USD |
| Other Current Liab | 989,920USD | — | 3,101,687USD | — | 7,638,725USD | — | 140,000USD | 2,050,951USD |
| Common Stock | 37,137USD | — | 21,600USD | — | 20,814USD | — | 20,347USD | 19,045USD |
| Retained Earnings | -17,387,799USD | -17,387,799USD | -15,190,620USD | -15,190,620USD | -14,958,678USD | -14,958,678USD | -12,279,190USD | -9,071,818USD |
| Good Will | 2,652,772USD | 2,652,772USD | 2,652,772USD | 2,652,772USD | 2,652,772USD | 2,652,772USD | 2,652,772USD | 2,652,766USD |
| Cash | 5,093,234USD | 4,754,522USD | 334,341USD | 334,341USD | 1,150,042USD | 1,150,042USD | 587,031USD | 4,966,839USD |
| Cash And Short Term Investments | 5,093,234USD | — | 334,341USD | — | 1,150,042USD | — | 587,031USD | 4,966,839USD |
| Total Current Assets | 16,304,380USD | 16,304,380USD | 2,456,327USD | 2,456,327USD | 4,291,475USD | 4,291,475USD | 10,778,627USD | 8,711,346USD |
| Total Current Liabilities | 8,891,303USD | 8,891,303USD | 6,420,127USD | 6,420,127USD | 9,761,169USD | 9,761,169USD | 6,313,078USD | 6,879,815USD |
| Current Deferred Revenue | 6,042,639USD | — | — | — | 5,332,194USD | — | 2,627,427USD | 4,057,517USD |
| Net Debt | -2,348,741USD | — | 2,604,969USD | 75,615USD | 1,942,937USD | — | 653,918USD | -3,836,333USD |
| Short Term Debt | 752,429USD | — | 1,003,106USD | — | 911,210USD | — | 834,660USD | 559,375USD |
| Short Long Term Debt Total | 2,744,493USD | — | 2,939,310USD | — | 3,092,979USD | — | 1,240,949USD | 1,130,506USD |
| Net Receivables | 3,074,299USD | 492,897USD | 101,396USD | 101,396USD | 1,448,316USD | 85,279USD | 1,181,161USD | 36,503USD |
| Inventory | 46,381USD | 46,381USD | 44,731USD | 44,731USD | 48,470USD | 48,470USD | 45,030USD | 41,185USD |
| Accounts Payable | 1,102,241USD | 1,102,241USD | 2,315,334USD | 2,315,334USD | 1,206,940USD | 1,206,940USD | 2,710,991USD | 210,100USD |
| Property Plant Equipment Net | 2,575,431USD | 2,575,431USD | 3,074,850USD | 3,074,850USD | 4,382,831USD | 4,382,831USD | 2,486,184USD | 3,158,796USD |
| Accumulated Other Comprehensive Income | -49,545USD | — | -54,647USD | — | -35,803USD | — | -43,970USD | -36,284USD |
| Common Stock Shares Outstanding | 985,623shares | 1,462,291shares | 827,060shares | 850,510shares | 806,564shares | 819,573shares | 773,182shares | 740,093shares |
| Non Current Assets Total | 9,471,626USD | 9,471,626USD | 17,581,747USD | 17,581,747USD | 18,999,852USD | 18,999,852USD | 9,714,091USD | 10,497,790USD |
| Non Current Liabilities Total | 2,465,006USD | 2,465,006USD | 2,484,673USD | 2,484,673USD | 2,652,237USD | 2,652,237USD | 1,112,503USD | 1,395,611USD |
| Unclassified Non Current Liabilities | 2,465,006USD | 2,055,050USD | 2,484,673USD | 2,484,673USD | 2,652,237USD | 2,652,237USD | 1,112,503USD | 1,395,611USD |
| Unclassified Equity | 26,207,879USD | 26,158,334USD | 20,571,641USD | 20,516,994USD | 20,142,071USD | 20,106,268USD | 19,368,567USD | 18,232,263USD |
| Capital Stock | — | 37,137USD | — | 21,600USD | — | 20,814USD | 20,347USD | — |
| Long Term Debt | — | 409,956USD | — | — | — | — | — | — |
| Long Term Investments | — | 0USD | — | — | — | 7,500,023USD | — | — |
| Property Plant Equipment Gross | — | 5,645,058USD | — | 6,138,194USD | — | 7,567,820USD | 2,486,184USD | — |
| Net Working Capital | — | 7,413,077USD | — | -3,963,800USD | — | -5,469,694USD | 4,465,549USD | — |
| Unclassified Current Assets | — | 11,010,580USD | — | 1,975,859USD | — | 3,007,684USD | — | 1,001,922USD |
| Unclassified Current Liabilities | — | 7,789,062USD | — | 3,694,837USD | -5,327,900USD | 8,144,273USD | — | — |
| Non Currrent Assets Other | — | — | 7,500,023USD | — | 7,500,023USD | — | — | — |
| Short Long Term Debt | — | — | — | 409,956USD | — | 409,956USD | 409,956USD | — |
| Unclassified Non Current Assets | — | — | — | 7,500,023USD | — | — | — | — |
| Source | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy |
Balance sheet Yearly
| Metric | FY 20252025-09-30 · USD | FY 20242024-09-30 · USD | FY 20232023-09-30 · USD | FY 20222022-09-30 · USD | FY 20212021-09-30 · USD | FY 20202020-09-30 · USD | FY 20192019-09-30 · USD | FY 20182018-09-30 · USD |
|---|---|---|---|---|---|---|---|---|
| Total Assets | 25,776,006USD | 23,291,327USD | 19,209,136USD | 24,002,726USD | 24,009,639USD | 14,202,472USD | 14,872,178USD | 10,790,102USD |
| Intangible Assets | 4,243,423USD | 4,464,226USD | 4,686,228USD | 398,794USD | 1,484,043USD | — | — | — |
| Other Current Assets | 8,090,466USD | 1,644,647USD | 2,664,897USD | 946,299USD | 1,560,847USD | 1,632,647USD | 2,413,093USD | 1,559,650USD |
| Total Liab | 11,356,309USD | 12,413,406USD | 8,275,426USD | 6,723,782USD | 9,073,691USD | 6,719,845USD | 8,401,106USD | 6,373,788USD |
| Total Stockholder Equity | 8,807,672USD | 5,168,404USD | 9,143,206USD | 15,098,836USD | 14,935,948USD | 7,482,627USD | 6,471,072USD | 4,416,314USD |
| Other Current Liab | 989,920USD | 7,638,725USD | 1,491,576USD | 3,718,048USD | 2,692,857USD | 2,064,894USD | 1,464,941USD | 754,688USD |
| Common Stock | 37,137USD | 20,814USD | 19,045USD | 18,017USD | 16,528USD | 12,600USD | 12,600USD | 12,600USD |
| Capital Stock | 37,137USD | 20,814USD | 19,045USD | 18,017USD | 16,528USD | 12,600USD | 12,600USD | 12,600USD |
| Retained Earnings | -17,387,799USD | -14,958,678USD | -9,071,818USD | -2,416,788USD | 3,654,441USD | 4,738,754USD | 3,727,199USD | 1,672,441USD |
| Good Will | 2,652,772USD | 2,652,772USD | 2,652,766USD | 854,887USD | 0USD | — | — | — |
| Cash | 5,093,234USD | 1,150,042USD | 4,966,839USD | 11,443,059USD | 16,537,174USD | 7,407,990USD | 8,272,623USD | 4,017,950USD |
| Cash And Short Term Investments | 5,093,234USD | 1,150,042USD | 4,966,839USD | 11,443,059USD | 16,537,174USD | 7,407,990USD | 8,272,623USD | 4,017,950USD |
| Total Current Assets | 16,304,380USD | 4,291,475USD | 8,711,346USD | 14,069,210USD | 19,582,064USD | 10,642,526USD | 10,928,837USD | 6,053,979USD |
| Total Current Liabilities | 8,891,303USD | 9,761,169USD | 6,879,815USD | 6,054,211USD | 8,611,694USD | 6,719,845USD | 8,401,106USD | 6,373,788USD |
| Current Deferred Revenue | 6,042,639USD | 5,742,150USD | 4,057,517USD | 3,332,390USD | 5,251,482USD | 4,603,177USD | 6,830,043USD | 5,619,100USD |
| Net Debt | -766,633USD | 1,942,937USD | -3,836,333USD | -10,420,000USD | -15,815,880USD | -7,267,990USD | -8,132,623USD | -4,017,950USD |
| Short Term Debt | 752,429USD | 911,210USD | 1,118,750USD | 922,322USD | 518,594USD | 140,000USD | 140,000USD | — |
| Short Long Term Debt Total | 4,326,601USD | 3,092,979USD | 1,130,506USD | 1,023,058USD | 721,294USD | 140,000USD | 140,000USD | — |
| Long Term Debt | 409,956USD | — | — | — | — | — | — | — |
| Long Term Investments | 0USD | 7,500,023USD | 0USD | 5,086,413USD | 0USD | — | — | — |
| Net Receivables | 3,074,299USD | 1,448,316USD | 1,038,425USD | 1,679,852USD | 1,484,043USD | 818,000USD | 243,121USD | 476,379USD |
| Inventory | 46,381USD | 48,470USD | 41,185USD | 0USD | 1USD | 783,889USD | 1USD | 1USD |
| Accounts Payable | 1,102,241USD | 1,206,940USD | 210,100USD | 91,083USD | 148,761USD | 51,774USD | 106,122USD | 0USD |
| Property Plant Equipment Net | 2,575,431USD | 4,382,831USD | 3,158,796USD | 3,181,488USD | 4,106,518USD | 3,120,564USD | 2,919,603USD | 2,808,244USD |
| Property Plant Equipment Gross | 5,645,058USD | 7,567,820USD | 6,139,954USD | 3,864,290USD | 4,747,654USD | 3,120,564USD | 2,919,603USD | 2,808,244USD |
| Accumulated Other Comprehensive Income | -49,545USD | -35,803USD | -36,284USD | -28,939USD | -200,000USD | -543,080USD | 0USD | -363,673USD |
| Common Stock Shares Outstanding | 967,904shares | 789,873shares | 728,478shares | 688,140shares | 650,803shares | 550,031shares | 550,031shares | 543,000shares |
| Non Current Assets Total | 9,471,626USD | 18,999,852USD | 10,497,790USD | 9,933,516USD | 4,427,575USD | 3,559,946USD | 3,943,341USD | 4,736,123USD |
| Non Current Liabilities Total | 2,465,006USD | 2,652,237USD | 1,395,611USD | 561,897USD | 461,997USD | 4,654,951USD | 6,936,165USD | 0USD |
| Net Working Capital | 7,413,077USD | -5,469,694USD | 1,831,531USD | 8,014,999USD | 10,970,370USD | 3,922,681USD | 2,527,731USD | -319,809USD |
| Unclassified Non Current Liabilities | 2,055,050USD | 2,652,237USD | 1,395,611USD | — | — | 4,654,951USD | 6,936,165USD | — |
| Unclassified Equity | 26,170,742USD | 20,121,257USD | 18,213,218USD | 17,508,529USD | 11,448,451USD | 3,261,753USD | 2,718,673USD | 3,082,346USD |
| Short Long Term Debt | — | 409,956USD | — | — | — | — | — | — |
| Non Currrent Assets Other | — | 7,500,023USD | — | — | 321,057USD | 159,382USD | 743,738USD | 1,831,165USD |
| Unclassified Non Current Assets | — | -7,500,023USD | — | — | -1,805,100USD | — | — | -1,808,107USD |
| Unclassified Current Liabilities | — | -6,147,812USD | — | -2,009,632USD | — | — | — | — |
| Other Liab | — | — | — | 107,674USD | — | — | — | — |
| Other Assets | — | — | — | 411,934USD | 321,057USD | 439,382USD | 1,023,738USD | 1,904,821USD |
| Net Tangible Assets | — | — | — | 13,845,155USD | 14,935,948USD | 7,482,627USD | 6,471,072USD | 5,038,256USD |
| Source | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy |
Cash flow Quarterly
| Metric | Q1 20262025-12-31 · USD | Q3 20252025-06-30 · USD | Q1 20252024-12-31 · USD | Q2 20242024-03-31 · USD | Q1 20242023-12-31 · USD | Q4 20232023-09-30 · USD | Q3 20232023-06-30 · USD | Q2 20232023-03-31 · USD |
|---|---|---|---|---|---|---|---|---|
| Net Income | -2,197,179USD | -231,942USD | -2,782,751USD | -3,207,372USD | -4,065,342USD | -2,032,671USD | -2,032,671USD | -2,697,361USD |
| Depreciation | 208,264USD | 201,635USD | 198,444USD | 227,319USD | 243,150USD | — | 121,575USD | 163,863USD |
| Other Non Cash Items | 621,921USD | -3,837,757USD | 2,732,372USD | 333,642USD | 2,861,716USD | — | 1,430,858USD | 932,338USD |
| Change To Account Receivables | -2,301,786USD | -85,400USD | -275,249USD | -139,617USD | -18,232USD | — | -9,116USD | 235,640USD |
| Change To Inventory | -1,650USD | 3,739USD | -3,440USD | -3,845USD | -4,820USD | — | -2,410USD | -16,350USD |
| Change In Working Capital | 791,063USD | 760,036USD | -418,156USD | -7,303,842USD | -1,215,696USD | — | -607,848USD | -2,232,573USD |
| Total Cash From Operating Activities | -651,458USD | -2,294,857USD | 586,797USD | -10,068,519USD | -911,976USD | — | -455,988USD | -4,340,551USD |
| Capital Expenditures | -292,842USD | -3USD | -31,945USD | -8,401USD | -6,590USD | 0USD | -3,295USD | -7,641USD |
| Free Cash Flow | -944,300USD | -2,294,857USD | 554,852USD | -10,076,920USD | -918,566USD | — | -459,283USD | -4,348,192USD |
| Total Cashflows From Investing Activities | -42,714USD | 1,498,000USD | -3,769,673USD | 4,486,445USD | -182,958USD | — | — | 555,330USD |
| Total Cash From Financing Activities | 5,109,251USD | — | 3,737,727USD | 1,209,956USD | 202,506USD | — | 101,253USD | -1,452,513USD |
| Change In Cash | 4,420,181USD | -815,701USD | 563,011USD | -4,379,808USD | -895,621USD | — | -447,810USD | -5,241,887USD |
| Begin Period Cash Flow | 673,053USD | 1,488,754USD | 925,743USD | 5,305,551USD | 6,201,172USD | 6,201,172USD | 6,201,172USD | 11,443,059USD |
| End Period Cash Flow | 5,093,234USD | 673,053USD | 1,488,754USD | 925,743USD | 5,305,551USD | 6,201,172USD | -447,810USD | 6,201,172USD |
| Stock Based Compensation | — | 813,171USD | 856,888USD | — | 1,264,196USD | — | 632,098USD | 450,439USD |
| Unclassified Investing Cash Flow | — | 1,498,003USD | — | 4,494,846USD | — | — | — | — |
| Other Cashflows From Investing Activities | — | — | -3,737,728USD | — | -180USD | — | — | 90USD |
| Other Cashflows From Financing Activities | — | — | 2,937,727USD | -2,937,728USD | -2,297,508USD | — | 101,253USD | -202,506USD |
| Unclassified Financing Cash Flow | — | — | — | 4,147,684USD | — | — | — | — |
| Sale Purchase Of Stock | — | — | — | — | 2,500,014USD | — | — | -1,250,007USD |
| Change To Liabilities | — | — | — | — | — | — | — | -1,294,989USD |
| Source | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy |
Cash flow Yearly
| Metric | FY 20252025-09-30 · USD | FY 20242024-09-30 · USD | FY 20232023-09-30 · USD | FY 20222022-09-30 · USD | FY 20212021-09-30 · USD | FY 20202020-09-30 · USD | FY 20192019-09-30 · USD | FY 20182018-09-30 · USD |
|---|---|---|---|---|---|---|---|---|
| Net Income | -2,526,613USD | -6,571,184USD | -7,173,125USD | -6,236,116USD | -1,084,313USD | 1,011,555USD | 2,054,758USD | 1,069,614USD |
| Depreciation | 409,899USD | 425,763USD | 407,013USD | 252,097USD | 126,234USD | 87,593USD | 91,814USD | 82,223USD |
| Stock Based Compensation | 972,879USD | 1,977,187USD | 2,061,810USD | 4,813,049USD | -4,000USD | 0USD | 457,998USD | — |
| Other Non Cash Items | -1,612,716USD | -477,115USD | 117,301USD | -838,707USD | 90,698USD | -459,941USD | -457,998USD | -506,103USD |
| Change To Account Receivables | -2,030,323USD | -7,907,490USD | 217,407USD | 118,608USD | -5,176USD | 89,521USD | -207,602USD | -51,879USD |
| Change To Inventory | 2,089USD | -7,285USD | -21,170USD | 1,320,563USD | -1,117,184USD | 348,549USD | 573,844USD | -1,633,255USD |
| Change In Working Capital | -192,238USD | -4,482,361USD | -943,400USD | -2,504,206USD | 1,510,628USD | -1,243,191USD | 2,426,413USD | 366,425USD |
| Total Cash From Operating Activities | -2,946,315USD | -9,481,722USD | -5,252,527USD | -4,613,697USD | 322,190USD | -144,043USD | 4,669,699USD | 2,165,141USD |
| Capital Expenditures | -292,842USD | -40,343USD | -14,231USD | -51,410USD | -618,529USD | -288,555USD | -203,172USD | -211,593USD |
| Free Cash Flow | -3,239,157USD | -9,522,065USD | -5,266,758USD | -4,665,107USD | -296,339USD | -432,598USD | 4,466,527USD | 1,953,548USD |
| Total Cashflows From Investing Activities | 1,455,286USD | 716,772USD | -877,635USD | -651,480USD | -514,529USD | -288,555USD | -203,172USD | -491,593USD |
| Net Borrowings | 0USD | 409,956USD | 0USD | 0USD | — | — | 140,000USD | 140,000USD |
| Total Cash From Financing Activities | 5,109,251USD | 4,947,683USD | -1,250,007USD | 200,000USD | 9,321,523USD | -432,035USD | -211,854USD | 438,796USD |
| Issuance Of Capital Stock | 5,109,251USD | 800,000USD | 0USD | 200,000USD | 9,321,523USD | 0USD | — | — |
| Change In Cash | 3,604,480USD | -3,816,797USD | -6,137,508USD | -5,094,115USD | 9,129,184USD | -864,633USD | 4,254,673USD | 2,112,344USD |
| Begin Period Cash Flow | 1,488,754USD | 5,305,551USD | 11,443,059USD | 16,537,174USD | 7,407,990USD | 8,272,623USD | 4,017,950USD | 1,905,606USD |
| End Period Cash Flow | 5,093,234USD | 1,488,754USD | 5,305,551USD | 11,443,059USD | 16,537,174USD | 7,407,990USD | 8,272,623USD | 4,017,950USD |
| Unclassified Investing Cash Flow | 1,748,128USD | — | 1,264,238USD | -1,564,451USD | — | — | — | — |
| Investments | — | 716,772USD | -877,635USD | -651,480USD | -514,529USD | -288,555USD | -203,172USD | -491,593USD |
| Other Cashflows From Investing Activities | — | 757,115USD | -1,250,007USD | 1,615,861USD | 100,000USD | 100,000USD | 100,000USD | -280,000USD |
| Other Cashflows From Financing Activities | — | 3,737,727USD | -877,635USD | -651,480USD | -514,529USD | -432,035USD | -211,854USD | 438,796USD |
| Sale Purchase Of Stock | — | — | -1,250,007USD | — | — | — | — | — |
| Change To Liabilities | — | — | — | -2,603,877USD | 2,078,610USD | -2,676,201USD | 2,060,171USD | 2,051,559USD |
| Unclassified Operating Cash Flow | — | — | — | — | — | — | — | 1,152,982USD |
| 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.