FLUX
Flux Power Holdings, Inc.
Company overview
- Market capitalization
- $9.92M
- Employees
- 101
- Latest publication
- 2026-09-29
About Flux Power Holdings, Inc.
Flux Power Holdings, Inc., through its subsidiary, designs, develops, manufactures, and sells lithium-ion energy storage solutions in North America. The company offers battery management system which manages cell balancing, charging, discharging, monitoring, and communication between the pack and the forklift. It also provides 24-volt onboard chargers for its Class 3 Walkie pallet packs; smart wall mounted chargers to interface with its battery management system; and material handling and airport ground support equipment products. The company's products are used for lift trucks, airport ground support equipment, and other commercial applications. It sells its products to OEMs, lift equipment dealers, battery distributors, and various end users. Flux Power Holdings, Inc. is headquartered in Vista, California.
Financial statements
Income Quarterly
| Metric | Q4 20262026-06-30 · USD | Q3 20262026-03-31 · USD | Q2 20262025-12-31 · USD | Q1 20262025-09-30 · USD | Q4 20252025-06-30 · USD | Q3 20252025-03-31 · USD | Q2 20252024-12-31 · USD | Q1 20252024-09-30 · USD |
|---|---|---|---|---|---|---|---|---|
| Total Revenue | 8,248,000USD | 6,588,000USD | 14,121,000USD | 13,175,000USD | 16,737,000USD | 16,742,000USD | 16,830,000USD | 16,125,000USD |
| Cost Of Revenue | 5,991,000USD | 4,788,000USD | 9,226,000USD | 9,410,000USD | 10,965,000USD | 11,455,000USD | 11,367,000USD | 10,907,000USD |
| Gross Profit | 2,257,000USD | 1,800,000USD | 4,895,000USD | 3,765,000USD | 5,772,000USD | 5,287,000USD | 5,463,000USD | 5,218,000USD |
| Research Development | 618,000USD | 623,000USD | 536,000USD | 1,037,000USD | 1,045,000USD | 1,147,000USD | 957,000USD | 1,315,000USD |
| Selling General Administrative | 3,739,000USD | 4,168,000USD | 3,564,000USD | 4,906,000USD | 5,487,000USD | 5,717,000USD | 5,985,000USD | 5,115,000USD |
| Total Operating Expenses | 4,357,000USD | 623,000USD | 4,100,000USD | 5,943,000USD | 6,532,000USD | 6,864,000USD | 6,942,000USD | 17,337,000USD |
| Operating Income | 300,000USD | 1,177,000USD | 795,000USD | -2,178,000USD | -760,000USD | -1,577,000USD | -1,479,000USD | -1,212,000USD |
| Net Income | -2,312,000USD | -3,175,000USD | 601,000USD | -2,562,000USD | -1,179,000USD | -1,939,000USD | -1,887,000USD | -1,669,000USD |
| Unclassified Operating Expenses | — | -4,168,000USD | — | — | — | — | — | 10,907,000USD |
| Interest Expense | — | 184,000USD | 194,000USD | 384,000USD | 419,000USD | 362,000USD | 408,000USD | — |
| Net Interest Income | — | -184,000USD | -194,000USD | -384,000USD | -419,000USD | -362,000USD | -408,000USD | -457,000USD |
| Income Before Tax | — | -3,175,000USD | 601,000USD | -2,562,000USD | -1,179,000USD | -1,939,000USD | -1,887,000USD | -1,669,000USD |
| Net Income From Continuing Ops | — | -3,175,000USD | 601,000USD | -2,562,000USD | -1,179,000USD | -1,939,000USD | -1,887,000USD | -1,669,000USD |
| Ebitda | — | 1,177,000USD | 1,046,000USD | -1,927,000USD | -508,000USD | -1,329,000USD | -1,229,000USD | — |
| Reconciled Depreciation | — | 245,000USD | 251,000USD | 251,000USD | 252,000USD | 248,000USD | 250,000USD | 252,000USD |
| Total Other Income Expense Net | — | -4,352,000USD | -194,000USD | -384,000USD | -419,000USD | -362,000USD | -408,000USD | — |
| Ebit | — | — | 795,000USD | -2,178,000USD | -760,000USD | -1,577,000USD | -1,479,000USD | — |
| Depreciation And Amortization | — | — | 251,000USD | 251,000USD | 252,000USD | 248,000USD | 250,000USD | — |
| Income Tax Expense | — | — | — | — | — | — | -1,669,000USD | — |
| Source | DisclosurePreliminary | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy |
Income Yearly
| Metric | FY 20262026-06-30 · USD | FY 20252025-06-30 · USD | FY 20242024-06-30 · USD | FY 20232023-06-30 · USD | FY 20222022-06-30 · USD | FY 20212021-06-30 · USD | FY 20202020-06-30 · USD | FY 20192019-06-30 · USD |
|---|---|---|---|---|---|---|---|---|
| Total Revenue | 42,132,000USD | 66,434,000USD | 60,824,000USD | 66,488,000USD | 42,333,000USD | 26,257,000USD | 16,842,000USD | 9,317,000USD |
| Cost Of Revenue | 29,415,000USD | 44,694,000USD | 43,591,000USD | 50,598,000USD | 35,034,000USD | 20,467,000USD | 14,656,000USD | 8,768,000USD |
| Gross Profit | 12,717,000USD | 21,740,000USD | 17,233,000USD | 15,890,000USD | 7,299,000USD | 5,790,000USD | 2,186,000USD | 549,000USD |
| Research Development | 2,814,000USD | 4,464,000USD | 4,916,000USD | 4,682,000USD | 7,141,000USD | 6,669,000USD | 4,973,000USD | 4,088,000USD |
| Selling General Administrative | 16,377,000USD | 22,304,000USD | 18,932,000USD | 17,620,000USD | 15,515,000USD | 12,599,000USD | 9,761,000USD | 7,712,000USD |
| Total Operating Expenses | 19,191,000USD | 26,768,000USD | 67,439,000USD | 22,302,000USD | 22,656,000USD | 19,268,000USD | 14,734,000USD | 11,800,000USD |
| Operating Income | -6,474,000USD | -5,028,000USD | -6,615,000USD | -6,412,000USD | -15,357,000USD | -13,478,000USD | -12,548,000USD | -11,251,000USD |
| Total Other Income Expense Net | 13,922,000USD | -1,646,000USD | — | -1,331,000USD | -252,000USD | 685,000USD | -1,788,000USD | -1,163,000USD |
| Interest Expense | 853,000USD | 1,646,000USD | 1,718,000USD | 1,339,000USD | 252,000USD | 622,000USD | 1,788,000USD | 1,247,000USD |
| Income Before Tax | 7,448,000USD | -6,674,000USD | -8,333,000USD | -7,743,000USD | -15,609,000USD | -12,793,000USD | -14,336,000USD | -12,414,000USD |
| Income Tax Expense | 1,000USD | — | — | 1,347,000USD | 252,000USD | 1,655,000USD | 1,788,000USD | -81,000USD |
| Net Income | -7,448,000USD | -6,674,000USD | -8,333,000USD | -7,743,000USD | -15,861,000USD | -12,793,000USD | -14,336,000USD | -12,414,000USD |
| Net Interest Income | — | -1,646,000USD | -1,718,000USD | -1,339,000USD | -252,000USD | -622,000USD | -1,788,000USD | -1,247,000USD |
| Net Income From Continuing Ops | — | -6,674,000USD | -8,333,000USD | -6,741,000USD | -15,609,000USD | -12,793,000USD | -14,336,000USD | -12,414,000USD |
| Ebit | — | -5,028,000USD | — | -6,412,000USD | -15,357,000USD | -13,478,000USD | -12,548,000USD | -11,167,000USD |
| Ebitda | — | -4,026,000USD | — | -5,513,000USD | -14,782,000USD | -13,204,000USD | -12,407,000USD | -11,086,000USD |
| Depreciation And Amortization | — | 1,002,000USD | — | 899,000USD | 575,000USD | 274,000USD | 141,000USD | 81,000USD |
| Reconciled Depreciation | — | 1,002,000USD | 1,045,000USD | 899,000USD | 575,000USD | 274,000USD | 141,000USD | 81,000USD |
| Unclassified Operating Expenses | — | — | 43,591,000USD | — | — | — | — | — |
| Net Income Applicable To Common Shares | — | — | — | -6,741,000USD | -15,609,000USD | -12,793,000USD | -14,336,000USD | -12,414,000USD |
| Source | DisclosureDeterministicFinal | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy |
Balance sheet Quarterly
| Metric | Q4 20262026-06-30 · USD | Q3 20262026-03-31 · USD | Q2 20262025-12-31 · USD | Q1 20262025-09-30 · USD | Q4 20252025-06-30 · USD | Q3 20252025-03-31 · USD | Q2 20252024-12-31 · USD | Q1 20252024-09-30 · USD |
|---|---|---|---|---|---|---|---|---|
| Total Assets | 24,198,000USD | 25,602,000USD | 30,112,000USD | 29,695,000USD | 34,752,000USD | 30,566,000USD | 28,959,000USD | 30,599,000USD |
| Cash And Equivalents | 300,000USD | — | — | — | — | — | — | — |
| Total Current Assets | 20,700,000USD | 23,431,000USD | 27,625,000USD | 26,957,000USD | 31,804,000USD | 27,347,000USD | 25,506,000USD | 26,850,000USD |
| Other Current Assets | 781,000USD | 616,000USD | 2,486,000USD | 2,146,000USD | 379,000USD | 562,000USD | 838,000USD | 1,001,000USD |
| Other Non Current Assets | 92,000USD | — | — | — | — | — | — | — |
| Total Liabilities | 21,640,000USD | — | — | — | — | — | — | — |
| Total Current Liabilities | 20,047,000USD | 20,592,000USD | 22,126,000USD | 32,168,999USD | 39,618,000USD | 34,191,000USD | 30,735,000USD | 30,534,000USD |
| Other Current Liabilities | 4,124,000USD | — | — | — | — | — | — | — |
| Total Stockholder Equity | 2,558,000USD | 4,613,000USD | 7,536,000USD | -3,320,000USD | -5,404,000USD | -4,372,000USD | -2,737,000USD | -1,128,000USD |
| Total Equity Including Noncontrolling Interest | 2,558,000USD | — | — | — | — | — | — | — |
| Deferred Revenue | 144,000USD | — | — | — | — | — | — | — |
| Deferred Revenue Non Current | 300,000USD | — | — | — | — | — | — | — |
| Net Receivables | 4,862,000USD | 5,787,000USD | 8,506,000USD | 7,497,000USD | 12,860,000USD | 9,847,000USD | 8,462,000USD | 9,948,000USD |
| Inventory | 14,752,000USD | 16,655,999USD | 15,705,000USD | 15,726,000USD | 17,231,000USD | 16,433,000USD | 15,323,000USD | 15,342,000USD |
| Property Plant Equipment Net | 2,643,000USD | 2,079,000USD | 2,392,000USD | 2,630,000USD | 2,829,000USD | 3,100,000USD | 3,335,000USD | 3,631,000USD |
| Intangible Assets | 763,000USD | — | — | — | — | — | — | — |
| Accounts Payable | 8,473,000USD | 8,268,000USD | 10,194,000USD | 13,739,000USD | 16,295,000USD | 14,744,000USD | 13,034,000USD | 11,215,000USD |
| Short Term Debt | 862,000USD | 6,430,000USD | 5,676,000USD | 10,676,000USD | 15,522,000USD | 12,921,000USD | 11,622,000USD | — |
| Common Stock | 22,000USD | 21,000USD | 21,000USD | 17,000USD | 17,000USD | 17,000USD | 17,000USD | — |
| Retained Earnings | -113,834,000USD | -111,522,000USD | -108,347,000USD | -108,948,000USD | -106,386,000USD | -105,207,000USD | -103,268,000USD | -101,381,000USD |
| Total Liab | — | 20,989,000USD | 22,576,000USD | 33,015,000USD | 40,156,000USD | 34,938,000USD | 31,696,000USD | 31,727,000USD |
| Other Current Liab | — | 5,752,000USD | 6,115,000USD | 7,624,999USD | 7,342,000USD | 5,879,000USD | 5,256,000USD | — |
| Capital Stock | — | 21,000USD | 21,000USD | 17,000USD | 17,000USD | 17,000USD | 17,000USD | 17,000USD |
| Other Assets | — | 1USD | — | — | — | — | — | — |
| Cash | — | 372,000USD | 928,000USD | 1,588,000USD | 1,334,000USD | 505,000USD | 883,000USD | 559,000USD |
| Cash And Short Term Investments | — | 372,000USD | 928,000USD | 1,588,000USD | 1,334,000USD | 505,000USD | 883,000USD | — |
| Current Deferred Revenue | — | 142,000USD | 141,000USD | 129,000USD | 459,000USD | 647,000USD | 823,000USD | — |
| Net Debt | — | 6,163,000USD | 4,976,000USD | 10,064,000USD | 14,726,000USD | 13,163,000USD | 11,700,000USD | 12,482,000USD |
| Short Long Term Debt | — | 5,722,000USD | 4,740,000USD | 9,935,000USD | 14,627,000USD | 12,004,000USD | 10,693,000USD | 13,041,000USD |
| Short Long Term Debt Total | — | 6,535,000USD | 5,904,000USD | 11,652,000USD | 16,060,000USD | 13,668,000USD | 12,583,000USD | — |
| Property Plant Equipment Gross | — | 2,079,000USD | 2,392,000USD | 2,630,000USD | 6,498,000USD | 3,100,000USD | 3,335,000USD | 3,631,000USD |
| Common Stock Shares Outstanding | — | 21,340,371shares | 16,835,698shares | 16,835,698shares | 16,822,202shares | 16,684,000shares | 16,682,000shares | 16,682,465shares |
| Non Current Assets Total | — | 2,170,999USD | 2,487,000USD | 2,737,999USD | 2,948,000USD | 3,219,000USD | 3,453,000USD | 3,749,000USD |
| Non Current Liabilities Total | — | 397,000USD | 450,000USD | 846,000USD | 538,000USD | 747,000USD | 961,000USD | 1,193,000USD |
| Non Currrent Assets Other | — | 91,999USD | 95,000USD | 107,999USD | 119,000USD | 119,000USD | 118,000USD | 118,000USD |
| Net Working Capital | — | 2,839,000USD | 5,499,000USD | -5,212,000USD | -7,814,000USD | -6,844,000USD | -5,229,000USD | -3,684,000USD |
| Unclassified Current Liabilities | — | -5,722,000USD | -4,740,000USD | -9,935,000USD | -14,627,000USD | -12,004,000USD | -10,693,000USD | 6,278,000USD |
| Unclassified Equity | — | 116,093,000USD | 115,841,000USD | 105,594,000USD | 100,948,000USD | 100,801,000USD | 100,497,000USD | 100,236,000USD |
| Accumulated Other Comprehensive Income | — | — | — | — | — | — | 0USD | — |
| Unclassified Non Current Liabilities | — | — | — | — | — | — | — | 1,193,000USD |
| Source | DisclosureDeterministicFinal | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy |
Balance sheet Yearly
| Metric | FY 20262026-06-30 · USD | FY 20252025-06-30 · USD | FY 20242024-06-30 · USD | FY 20232023-06-30 · USD | FY 20222022-06-30 · USD | FY 20212021-06-30 · USD | FY 20202020-06-30 · USD | FY 20192019-06-30 · USD |
|---|---|---|---|---|---|---|---|---|
| Total Assets | 24,198,000USD | 34,752,000USD | 32,301,000USD | 35,705,000USD | 29,059,000USD | 26,262,000USD | 13,975,000USD | 7,206,000USD |
| Cash And Equivalents | 300,000USD | — | — | — | — | — | — | — |
| Total Current Assets | 20,700,000USD | 31,804,000USD | 28,338,000USD | 30,942,000USD | 24,795,000USD | 21,740,000USD | 9,838,000USD | 6,702,000USD |
| Other Current Assets | 781,000USD | 379,000USD | 345,000USD | 918,000USD | 1,261,000USD | 417,000USD | 787,000USD | 371,000USD |
| Other Non Current Assets | 92,000USD | — | — | — | — | — | — | — |
| Total Liabilities | 21,640,000USD | — | — | — | — | — | — | — |
| Total Current Liabilities | 20,047,000USD | 39,618,000USD | 30,674,000USD | 23,830,000USD | 14,586,000USD | 10,390,000USD | 15,797,000USD | 10,346,000USD |
| Other Current Liabilities | 4,124,000USD | — | — | — | — | — | — | — |
| Total Stockholder Equity | 2,558,000USD | -5,404,000USD | 194,000USD | 9,547,000USD | 12,112,000USD | 13,006,000USD | -6,420,000USD | -3,169,000USD |
| Total Equity Including Noncontrolling Interest | 2,558,000USD | — | — | — | — | — | — | — |
| Deferred Revenue | 144,000USD | — | — | — | — | — | — | — |
| Deferred Revenue Non Current | 300,000USD | — | — | — | — | — | — | — |
| Net Receivables | 4,862,000USD | 12,860,000USD | 9,773,000USD | 8,649,000USD | 8,609,000USD | 6,097,000USD | 3,069,000USD | 2,416,000USD |
| Inventory | 14,752,000USD | 17,231,000USD | 16,977,000USD | 18,996,000USD | 14,440,000USD | 10,513,000USD | 5,256,000USD | 3,813,000USD |
| Property Plant Equipment Net | 2,643,000USD | 2,829,000USD | 3,845,000USD | 4,643,000USD | 4,175,000USD | 4,391,000USD | 3,963,000USD | 346,000USD |
| Intangible Assets | 763,000USD | — | — | — | — | — | — | — |
| Accounts Payable | 8,473,000USD | 16,295,000USD | 11,395,000USD | 9,735,000USD | 6,645,000USD | 7,175,000USD | 4,648,000USD | 2,483,000USD |
| Short Term Debt | 862,000USD | 15,522,000USD | — | 10,699,000USD | 5,393,000USD | 435,000USD | 7,663,000USD | 6,434,000USD |
| Common Stock | 22,000USD | 17,000USD | — | 16,000USD | 16,000USD | 14,000USD | 7,000USD | 5,000USD |
| Retained Earnings | -113,834,000USD | -106,386,000USD | -99,712,000USD | -88,555,000USD | -83,636,000USD | -66,205,000USD | -53,412,000USD | -39,076,000USD |
| Total Liab | — | 40,156,000USD | 32,107,000USD | 26,158,000USD | 16,947,000USD | 13,256,000USD | 20,395,000USD | 10,375,000USD |
| Other Current Liab | — | 7,342,000USD | — | 3,265,000USD | 2,210,000USD | 2,585,000USD | 1,919,000USD | 1,427,000USD |
| Capital Stock | — | 17,000USD | 17,000USD | 16,000USD | 16,000USD | 14,000USD | 7,000USD | 5,000USD |
| Cash | — | 1,334,000USD | 643,000USD | 2,379,000USD | 485,000USD | 4,713,000USD | 726,000USD | 102,000USD |
| Cash And Short Term Investments | — | 1,334,000USD | — | 2,379,000USD | 485,000USD | 4,713,000USD | 726,000USD | 102,000USD |
| Current Deferred Revenue | — | 459,000USD | — | 131,000USD | 338,000USD | 195,000USD | 1,567,000USD | — |
| Net Debt | — | 14,726,000USD | 13,191,000USD | 10,648,000USD | 7,269,000USD | -1,412,000USD | 11,535,000USD | 6,361,000USD |
| Short Long Term Debt | — | 14,627,000USD | 13,834,000USD | 9,912,000USD | 4,889,000USD | — | 7,347,000USD | 6,405,000USD |
| Short Long Term Debt Total | — | 16,060,000USD | — | 13,027,000USD | 7,754,000USD | 3,301,000USD | 12,261,000USD | 6,463,000USD |
| Property Plant Equipment Gross | — | 6,498,000USD | 6,666,000USD | 6,573,000USD | 4,175,000USD | 4,391,000USD | 3,963,000USD | 346,000USD |
| Accumulated Other Comprehensive Income | — | 0USD | — | 0USD | — | — | -313,000USD | -269,000USD |
| Common Stock Shares Outstanding | — | 16,717,761shares | 16,682,465shares | 16,055,000shares | 15,440,000shares | 11,796,000shares | 5,119,000shares | 4,364,000shares |
| Non Current Assets Total | — | 2,948,000USD | 3,963,000USD | 4,763,000USD | 4,264,000USD | 4,522,000USD | 4,137,000USD | 504,000USD |
| Non Current Liabilities Total | — | 538,000USD | 1,433,000USD | 2,328,000USD | 2,361,000USD | 2,866,000USD | 4,598,000USD | 29,000USD |
| Non Currrent Assets Other | — | 119,000USD | 118,000USD | 120,000USD | 89,000USD | 131,000USD | 174,000USD | 158,000USD |
| Net Working Capital | — | -7,814,000USD | -2,336,000USD | 7,112,000USD | 12,031,000USD | 11,350,000USD | -5,959,000USD | -3,644,000USD |
| Unclassified Current Liabilities | — | -14,627,000USD | 5,445,000USD | -9,912,000USD | -4,889,000USD | — | -7,347,000USD | -6,403,000USD |
| Unclassified Equity | — | 100,948,000USD | 99,889,000USD | 98,070,000USD | 95,716,000USD | 79,183,000USD | 47,291,000USD | 36,166,000USD |
| Unclassified Non Current Liabilities | — | — | 1,433,000USD | 2,328,000USD | 2,361,000USD | 2,866,000USD | — | — |
| Other Assets | — | — | — | 120,000USD | 89,000USD | 131,000USD | 174,000USD | 158,000USD |
| Net Tangible Assets | — | — | — | 9,547,000USD | 13,934,000USD | 13,006,000USD | -6,420,000USD | -3,169,000USD |
| Long Term Debt | — | — | — | — | — | — | 1,297,000USD | — |
| Non Current Liabilities Other | — | — | — | — | — | — | 3,301,000USD | — |
| Source | DisclosureDeterministicFinal | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy |
Cash flow Yearly
| Metric | FY 20262026-06-30 · USD | FY 20252025-06-30 · USD | FY 20242024-06-30 · USD | FY 20232023-06-30 · USD | FY 20222022-06-30 · USD | FY 20212021-06-30 · USD | FY 20202020-06-30 · USD | FY 20192019-06-30 · USD |
|---|---|---|---|---|---|---|---|---|
| Depreciation | 824,000USD | 1,002,000USD | 1,045,000USD | 899,000USD | 575,000USD | 274,000USD | 141,000USD | 81,000USD |
| Stock Based Compensation | 973,000USD | 979,000USD | 1,571,000USD | 798,000USD | 711,000USD | 797,000USD | 1,803,000USD | 1,944,000USD |
| Change To Account Receivables | 6,508,000USD | -1,723,000USD | -973,000USD | -191,000USD | -2,512,000USD | -3,028,000USD | -653,000USD | -1,470,000USD |
| Change To Inventory | 1,821,000USD | -788,000USD | -1,309,000USD | -2,408,000USD | -5,550,000USD | -5,062,000USD | -1,760,000USD | -2,301,000USD |
| Change To Liabilities | -10,754,000USD | — | — | 2,965,000USD | -387,000USD | 1,155,000USD | 2,761,000USD | 2,899,000USD |
| Change In Working Capital | 262,000USD | 3,938,000USD | -407,000USD | 788,000USD | -9,809,000USD | -6,681,000USD | 1,779,000USD | -1,283,000USD |
| Operating Cash Flow | -5,918,000USD | — | — | — | — | — | — | — |
| Capital Expenditures | -509,000USD | -653,000USD | -853,000USD | -1,032,000USD | -797,000USD | -1,102,000USD | -323,000USD | -275,000USD |
| Investing Cash Flow | -509,000USD | — | — | — | — | — | — | — |
| Net Debt Issuance | -41,000USD | — | — | — | — | — | — | — |
| Common Stock Issuance | 311,000USD | — | — | — | — | — | — | — |
| Unclassified Financing Cash Flow | 5,128,000USD | — | — | 1,024,000USD | — | 1,102,000USD | 1,590,000USD | -6,500,000USD |
| Financing Cash Flow | 5,398,000USD | — | — | — | — | — | — | — |
| Change In Cash | -1,029,000USD | 691,000USD | -1,736,000USD | 1,894,000USD | -4,228,000USD | 3,987,000USD | 624,000USD | -2,604,000USD |
| End Cash Flow | 305,000USD | — | — | — | — | — | — | — |
| Net Income | — | -6,674,000USD | -8,333,000USD | -7,743,000USD | -16,473,000USD | -12,793,000USD | -14,336,000USD | -12,414,000USD |
| Other Non Cash Items | — | 1,365,000USD | 836,000USD | 1,684,000USD | 1,103,000USD | 45,000USD | 2,269,000USD | 960,000USD |
| Total Cash From Operating Activities | — | 610,000USD | -4,798,000USD | -3,574,000USD | -23,893,000USD | -18,358,000USD | -8,344,000USD | -10,712,000USD |
| Free Cash Flow | — | -43,000USD | -5,651,000USD | -4,606,000USD | -24,690,000USD | -19,460,000USD | -8,667,000USD | -10,987,000USD |
| Investments | — | -653,000USD | -853,000USD | -1,024,000USD | -797,000USD | -1,102,000USD | -323,000USD | -275,000USD |
| Total Cashflows From Investing Activities | — | -653,000USD | — | -1,024,000USD | -797,000USD | -1,102,000USD | -323,000USD | -275,000USD |
| Net Borrowings | — | 637,000USD | 3,774,000USD | 4,936,000USD | 4,889,000USD | -2,608,000USD | 6,655,000USD | 3,993,000USD |
| Total Cash From Financing Activities | — | 734,000USD | 3,915,000USD | 6,492,000USD | 20,462,000USD | 23,447,000USD | 9,291,000USD | 8,383,000USD |
| Begin Period Cash Flow | — | 643,000USD | 2,379,000USD | 485,000USD | 4,713,000USD | 726,000USD | 102,000USD | 2,706,000USD |
| End Period Cash Flow | — | 1,334,000USD | 643,000USD | 2,379,000USD | 485,000USD | 4,713,000USD | 726,000USD | 102,000USD |
| Other Cashflows From Investing Activities | — | -653,000USD | — | 8,000USD | -797,000USD | -1,102,000USD | -323,000USD | -340,000USD |
| Other Cashflows From Financing Activities | — | 97,000USD | — | -1,024,000USD | -797,000USD | -1,102,000USD | -323,000USD | 6,500,000USD |
| Unclassified Investing Cash Flow | — | 1,306,000USD | — | 1,024,000USD | 1,594,000USD | 2,204,000USD | — | — |
| Issuance Of Capital Stock | — | — | 0USD | 1,556,000USD | 15,573,000USD | 26,055,000USD | 1,369,000USD | 4,390,000USD |
| Sale Purchase Of Stock | — | — | — | — | — | — | 1,369,000USD | 4,390,000USD |
| Cash And Cash Equivalents Changes | — | — | — | — | — | — | 624,000USD | -2,604,000USD |
| Source | DisclosureDeterministicFinal | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy |
Cash flow Quarterly
| Metric | Q3 20262026-03-31 · USD | Q2 20262025-12-31 · USD | Q1 20262025-09-30 · USD | Q4 20252025-06-30 · USD | Q3 20252025-03-31 · USD | Q2 20252024-12-31 · USD | Q1 20252024-09-30 · USD | Q4 20242024-06-30 · USD |
|---|---|---|---|---|---|---|---|---|
| Net Income | -1,792,000USD | -782,000USD | -2,562,000USD | -1,179,000USD | -1,939,000USD | -1,887,000USD | -1,669,000USD | -2,767,000USD |
| Depreciation | 246,000USD | 250,000USD | 251,000USD | 252,000USD | 248,000USD | 250,000USD | 252,000USD | 258,000USD |
| Stock Based Compensation | 179,000USD | 346,000USD | 209,000USD | 148,000USD | 206,000USD | 278,000USD | 347,000USD | 338,000USD |
| Other Non Cash Items | -1,309,000USD | 1,846,000USD | 165,000USD | 157,000USD | 394,000USD | 479,000USD | 201,000USD | 227,000USD |
| Change To Account Receivables | 4,629,999USD | -1,008,999USD | 3,877,000USD | -1,527,000USD | -1,385,000USD | 1,486,000USD | -297,000USD | 782,000USD |
| Change To Inventory | -751,000USD | -259,000USD | 1,499,000USD | -740,000USD | -1,296,000USD | -253,000USD | 1,501,000USD | -118,000USD |
| Change In Working Capital | 1,285,000USD | -6,823,000USD | 2,826,000USD | -976,000USD | -475,000USD | 3,710,000USD | 1,679,000USD | 1,035,000USD |
| Total Cash From Operating Activities | -1,391,000USD | -5,163,000USD | 889,000USD | -1,598,000USD | -1,566,000USD | 2,830,000USD | 944,000USD | -524,000USD |
| Capital Expenditures | -285,000USD | -122,000USD | -163,000USD | -155,000USD | -181,000USD | -119,000USD | -198,000USD | -265,000USD |
| Free Cash Flow | -1,106,000USD | -5,285,000USD | 726,000USD | -1,753,000USD | -1,747,000USD | 2,711,000USD | 746,000USD | -789,000USD |
| Total Cashflows From Investing Activities | -120,000USD | -122,000USD | -163,000USD | -155,000USD | -181,000USD | -119,000USD | — | — |
| Net Borrowings | 943,000USD | -5,345,000USD | -3,736,000USD | 2,583,000USD | 1,271,000USD | -2,387,000USD | -830,000USD | — |
| Total Cash From Financing Activities | 955,000USD | 4,625,000USD | -472,000USD | 2,582,000USD | 1,369,000USD | -2,387,000USD | -830,000USD | 182,000USD |
| Issuance Of Capital Stock | 1,925,000USD | 9,715,000USD | 3,227,000USD | — | 0USD | 0USD | 0USD | 0USD |
| Change In Cash | -556,000USD | -660,000USD | 254,000USD | 829,000USD | -378,000USD | 324,000USD | -84,000USD | -607,000USD |
| Begin Period Cash Flow | 928,000USD | 1,588,000USD | 1,334,000USD | 505,000USD | 883,000USD | 559,000USD | 643,000USD | 1,250,000USD |
| End Period Cash Flow | 372,000USD | 928,000USD | 1,588,000USD | 1,334,000USD | 505,000USD | 883,000USD | 1,250,000USD | 643,000USD |
| Other Cashflows From Investing Activities | -128,000USD | -277,000USD | — | — | — | -384,000USD | — | — |
| Other Cashflows From Financing Activities | 955,000USD | 1,571,000USD | 3,227,000USD | -1,000USD | 98,000USD | 31,000USD | — | — |
| Unclassified Financing Cash Flow | -2,868,000USD | -1,316,000USD | -3,190,000USD | — | — | — | — | — |
| Investments | — | — | -163,000USD | -155,000USD | -181,000USD | -119,000USD | -198,000USD | -265,000USD |
| 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.