GBFH
GBank Financial Holdings Inc.
Company overview
- Market capitalization
- $277.41M
- Employees
- 189
- Latest publication
- 2026-09-29
About GBank Financial Holdings Inc.
GBank Financial Holdings Inc. operates as a bank holding company for GBank that provides banking services to commercial and consumer customers in Nevada. The company offers business and personal checking and savings accounts. It also provides small business administration loans; commercial real estate, equipment, business term, and medical/professional loans; business lines of credit; accounts receivable/inventory financing services; and credit cards. In addition, the company offers business and personal digital banking; debit cards; additional services; Zelle cash; business courier; merchant card; positive pay; and remote deposit capture services. It serves small- and medium-sized businesses, high net worth individuals, professionals, and investors. The company was founded in 2007 and is based in Las Vegas, 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 | Q3 20242024-09-30 · USD | Q2 20242024-06-30 · USD |
|---|---|---|---|---|---|---|---|---|
| Total Revenue | 31,878,000USD | 28,589,000USD | 30,002,000USD | 28,223,000USD | 25,609,000USD | 24,488,000USD | 15,718,000USD | 23,199,000USD |
| Selling And Marketing Expenses | 397,000USD | 830,000USD | — | 1,141,000USD | 371,000USD | 127,000USD | — | 135,000USD |
| Total Operating Expenses | 397,000USD | 15,439,000USD | 11,460,000USD | 11,790,000USD | 10,109,000USD | 10,558,000USD | — | 8,612,000USD |
| Interest Income | 22,729,000USD | 21,594,000USD | 22,740,000USD | 21,622,000USD | 20,555,000USD | 19,409,000USD | 19,740,000USD | 18,489,000USD |
| Interest Expense | 9,928,000USD | 9,403,000USD | 9,284,000USD | 8,624,000USD | 8,167,000USD | 7,515,000USD | 7,481,000USD | 7,481,000USD |
| Net Interest Income | 12,801,000USD | 12,191,000USD | 13,455,000USD | 12,998,000USD | 12,388,000USD | 11,894,000USD | 12,259,000USD | 11,348,000USD |
| Non Interest Income | 9,149,000USD | — | — | — | — | — | — | — |
| Revenue Net Of Interest Expense | 21,950,000USD | — | — | — | — | — | — | — |
| Non Interest Expense | 11,998,000USD | — | — | — | — | — | — | — |
| Labor And Related Expense | 6,808,000USD | — | — | — | — | — | — | — |
| Income Before Tax | 7,108,000USD | 1,454,000USD | 9,440,000USD | 5,590,000USD | 6,241,000USD | 5,694,000USD | 6,528,000USD | 6,528,000USD |
| Income Tax Expense | 1,625,000USD | 139,000USD | 2,025,999USD | 1,282,000USD | 1,486,000USD | 1,224,000USD | — | 1,513,000USD |
| Equity Method Income Loss | -21,000USD | — | — | — | — | — | — | — |
| Net Income | 5,462,000USD | 1,315,000USD | 7,396,000USD | 4,308,000USD | 4,755,000USD | 4,470,000USD | 5,015,000USD | 5,015,000USD |
| Cost Of Revenue | — | 11,696,000USD | 9,102,000USD | 10,843,000USD | 9,259,000USD | 8,236,000USD | — | 8,059,000USD |
| Gross Profit | — | 16,893,000USD | 20,900,000USD | 17,380,000USD | 16,350,000USD | 16,252,000USD | — | 15,140,000USD |
| Selling General Administrative | — | 6,906,000USD | 6,647,000USD | 6,723,000USD | 6,364,000USD | 6,522,000USD | 5,741,000USD | 5,606,000USD |
| Unclassified Operating Expenses | — | 7,703,000USD | 4,813,000USD | 3,926,000USD | 3,374,000USD | 3,909,000USD | — | 2,871,000USD |
| Operating Income | — | 1,454,000USD | 9,422,000USD | 5,590,000USD | 6,241,000USD | 5,694,000USD | — | 6,528,000USD |
| Tax Provision | — | 139,000USD | 2,027,000USD | 1,282,000USD | 1,486,000USD | 1,224,000USD | 1,513,000USD | 1,411,000USD |
| Net Income From Continuing Ops | — | 1,315,000USD | 7,396,000USD | 4,308,000USD | 4,755,000USD | 4,470,000USD | 5,015,000USD | 4,676,000USD |
| Ebit | — | 1,454,000USD | — | 5,590,000USD | 6,241,000USD | 5,694,000USD | — | 6,528,000USD |
| Ebitda | — | 3,256,000USD | 9,440,000USD | 7,379,000USD | 7,905,000USD | 7,222,000USD | — | 7,974,000USD |
| Depreciation And Amortization | — | 1,802,000USD | — | 1,789,000USD | 1,664,000USD | 1,528,000USD | — | 1,446,000USD |
| Reconciled Depreciation | — | 1,802,000USD | 1,765,000USD | 1,789,000USD | 1,664,000USD | 1,528,000USD | 1,446,000USD | 1,328,000USD |
| Total Other Income Expense Net | — | — | 18,000USD | — | — | — | — | — |
| 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 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 | FY 20172017-12-31 · USD |
|---|---|---|---|---|---|---|---|---|
| Total Revenue | 109,612,000USD | 58,962,000USD | 45,239,000USD | 38,500,000USD | 28,692,695USD | 21,340,170USD | 16,396,825USD | 13,833,490USD |
| Cost Of Revenue | 37,441,000USD | 14,280,000USD | 4,770,000USD | 2,551,000USD | 3,524,580USD | 3,540,080USD | 1,146,643USD | 531,472USD |
| Gross Profit | 72,171,000USD | 44,682,000USD | 40,469,000USD | 35,949,000USD | 25,168,115USD | 17,800,090USD | 15,250,182USD | 13,302,018USD |
| Selling General Administrative | 27,080,000USD | 20,088,000USD | 17,037,000USD | 13,495,000USD | 10,444,684USD | 7,000,769USD | 6,017,261USD | 5,047,880USD |
| Unclassified Operating Expenses | 17,998,000USD | 11,068,000USD | 9,399,000USD | 7,896,117USD | 5,333,277USD | 3,939,031USD | 3,208,752USD | 2,710,543USD |
| Total Operating Expenses | 45,078,000USD | 31,156,000USD | 26,436,000USD | 21,507,000USD | 15,839,559USD | 11,052,040USD | 9,283,784USD | 7,816,401USD |
| Operating Income | 27,093,000USD | 13,526,000USD | 14,033,000USD | 14,442,000USD | 9,328,556USD | 6,748,050USD | 5,966,398USD | 5,485,617USD |
| Interest Income | 84,326,000USD | 51,283,000USD | 28,771,000USD | 19,094,000USD | 16,799,639USD | 16,233,102USD | 11,218,296USD | 8,364,416USD |
| Interest Expense | 33,591,000USD | 13,188,000USD | 3,423,000USD | 1,470,000USD | 1,512,625USD | 2,061,080USD | 746,643USD | 354,472USD |
| Net Interest Income | 50,735,000USD | 38,095,000USD | 25,348,000USD | 17,624,000USD | 15,287,014USD | 14,172,022USD | 10,471,653USD | 8,009,944USD |
| Income Before Tax | 26,948,000USD | 13,526,000USD | 14,033,000USD | 14,442,000USD | 9,328,556USD | 6,748,050USD | 5,966,398USD | 5,485,617USD |
| Income Tax Expense | 6,019,000USD | 2,606,000USD | 3,165,000USD | 3,466,000USD | 2,349,874USD | 1,418,969USD | 1,272,798USD | 2,686,901USD |
| Tax Provision | 6,019,000USD | 2,606,000USD | 3,165,000USD | 3,466,000USD | 2,349,874USD | 1,418,969USD | 1,272,798USD | 2,686,901USD |
| Net Income | 20,929,000USD | 10,920,000USD | 10,868,000USD | 10,976,000USD | 6,978,682USD | 5,329,082USD | 4,693,600USD | 2,798,716USD |
| Net Income From Continuing Ops | 20,929,000USD | 10,920,000USD | 10,868,000USD | 10,976,000USD | 6,978,682USD | 5,329,081USD | 4,693,600USD | 2,798,716USD |
| Ebit | 26,948,000USD | 13,526,000USD | 14,033,000USD | 14,442,000USD | 9,328,556USD | 6,748,050USD | 5,966,398USD | 5,485,617USD |
| Ebitda | 33,694,000USD | 20,735,000USD | 19,916,000USD | 19,124,000USD | 9,781,177USD | 7,157,132USD | 6,281,484USD | 5,760,359USD |
| Depreciation And Amortization | 6,746,000USD | 7,209,000USD | 5,883,000USD | 4,682,000USD | 452,621USD | 409,082USD | 315,086USD | 274,742USD |
| Reconciled Depreciation | 6,746,000USD | 7,209,000USD | 5,883,000USD | 4,682,000USD | 452,621USD | 409,082USD | 315,086USD | 274,742USD |
| Total Other Income Expense Net | -145,000USD | — | — | — | — | — | — | — |
| Selling And Marketing Expenses | — | — | — | 115,883USD | 61,598USD | 112,240USD | 57,771USD | 57,978USD |
| 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 | 1,431,702,000USD | 1,393,812,000USD | 1,359,491,000USD | 1,301,378,000USD | 1,232,424,000USD | 1,190,012,000USD | 1,125,570,000USD | 1,048,002,000USD |
| Total Liabilities | 1,258,892,000USD | — | — | — | — | — | — | — |
| Total Stockholder Equity | 172,810,000USD | 167,622,000USD | 165,755,000USD | 158,193,000USD | 151,749,000USD | 146,616,000USD | 140,700,000USD | 116,383,000USD |
| Total Equity Including Noncontrolling Interest | 172,810,000USD | — | — | — | — | — | — | — |
| Property Plant Equipment Net | 6,203,000USD | 6,315,000USD | 6,391,000USD | 6,371,000USD | 6,506,000USD | 6,765,000USD | 5,353,000USD | — |
| Common Stock | 1,000USD | 1,000USD | 1,000USD | 1,000USD | 1,000USD | 1,000USD | 1,000USD | — |
| Retained Earnings | 92,143,000USD | 86,681,000USD | 85,366,000USD | 77,970,000USD | 73,662,000USD | 68,907,000USD | 64,437,000USD | 59,192,000USD |
| Accumulated Other Comprehensive Income | -1,940,000USD | -1,059,000USD | -17,000USD | 206,000USD | -1,205,000USD | -1,009,000USD | -1,309,000USD | — |
| Intangible Assets | — | 11,376,000USD | 11,140,000USD | — | 9,736,000USD | 9,231,000USD | 8,976,000USD | — |
| Other Current Assets | — | -8,266,000USD | — | — | — | — | — | — |
| Total Liab | — | 1,226,190,000USD | 1,193,736,000USD | 1,143,185,000USD | 1,080,675,000USD | 1,043,396,000USD | 984,870,000USD | 931,619,000USD |
| Other Current Liab | — | -756,000USD | 1,142,695,000USD | 1,092,177,000USD | 1,032,464,000USD | 995,942,000USD | -907,000USD | — |
| Capital Stock | — | 1,000USD | 1,000USD | 1,000USD | 1,000USD | 1,000USD | 1,000USD | 57,288,000USD |
| Cash | — | 4,960,000USD | 197,864,000USD | 103,390,000USD | 143,229,000USD | 146,971,000USD | 124,122,000USD | 70,958,000USD |
| Cash And Short Term Investments | — | 4,960,000USD | 268,902,000USD | 189,164,000USD | 226,115,000USD | 218,439,000USD | 189,731,000USD | — |
| Total Current Assets | — | 4,960,000USD | 268,902,000USD | 189,164,000USD | 226,115,000USD | 218,439,000USD | 189,731,000USD | — |
| Total Current Liabilities | — | 756,000USD | 1,143,066,000USD | 1,092,177,000USD | 1,032,464,000USD | 995,942,000USD | 935,080,000USD | — |
| Net Debt | — | 30,937,000USD | -165,573,000USD | -71,304,000USD | -110,982,000USD | -114,565,000USD | 30,927,000USD | — |
| Short Term Debt | — | 756,000USD | 371,000USD | — | — | — | 907,000USD | — |
| Short Long Term Debt | — | 0USD | 371,000USD | — | — | — | 0USD | 0USD |
| Short Long Term Debt Total | — | 35,897,000USD | 32,291,000USD | 32,086,000USD | 32,247,000USD | 32,406,000USD | 30,927,000USD | — |
| Long Term Debt | — | 30,326,000USD | 26,163,000USD | 26,144,000USD | 26,126,000USD | 26,107,000USD | 26,088,000USD | 26,070,000USD |
| Long Term Investments | — | 111,320,000USD | 71,038,000USD | 124,352,000USD | 122,401,000USD | 111,371,000USD | 106,178,000USD | 85,424,000USD |
| Short Term Investments | — | 111,320,000USD | 71,038,000USD | 85,774,000USD | 82,886,000USD | 71,468,000USD | 65,609,000USD | — |
| Net Receivables | — | 8,266,000USD | — | — | — | — | — | — |
| Property Plant Equipment Gross | — | 6,315,000USD | 12,000,000USD | 6,371,000USD | 6,506,000USD | 6,765,000USD | 10,725,000USD | — |
| Common Stock Shares Outstanding | — | 14,506,000shares | 14,555,000shares | 14,510,000shares | 14,551,000shares | 14,548,644shares | 13,557,204shares | 14,142,081shares |
| Non Current Assets Total | — | 1,388,852,000USD | 1,090,589,000USD | 1,112,214,000USD | 1,006,309,000USD | 971,573,000USD | 932,633,000USD | — |
| Non Current Liabilities Total | — | 1,226,190,000USD | 50,670,000USD | 51,008,000USD | 48,211,000USD | 47,454,000USD | 46,584,000USD | — |
| Non Currrent Assets Other | — | 68,621,000USD | 77,670,000USD | 70,460,000USD | 42,885,000USD | 39,993,000USD | -9,668,000USD | — |
| Unclassified Current Assets | — | -119,586,000USD | — | — | — | — | — | — |
| Unclassified Non Current Assets | — | 1,191,220,000USD | -429,815,000USD | 911,031,000USD | 824,781,000USD | 804,213,000USD | -313,444,000USD | — |
| Unclassified Non Current Liabilities | — | 1,195,864,000USD | 24,507,000USD | 24,864,000USD | 22,085,000USD | 21,347,000USD | 20,496,000USD | — |
| Unclassified Equity | — | 81,998,000USD | 80,404,000USD | 80,015,000USD | 79,290,000USD | 78,716,000USD | 77,570,000USD | — |
| Other Assets | — | — | 1,354,165,000USD | — | — | — | 1,125,570,000USD | — |
| Unclassified Current Liabilities | — | — | — | — | — | — | 934,173,000USD | — |
| Accounts Payable | — | — | — | — | — | — | — | 16,997,000USD |
| 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 | FY 20192019-12-31 · USD | FY 20182018-12-31 · USD |
|---|---|---|---|---|---|---|---|---|
| Total Assets | 1,359,491,000USD | 1,125,570,000USD | 918,380,000USD | 678,702,000USD | 620,301,163USD | 470,639,359USD | 344,333,062USD | 238,441,762USD |
| Intangible Assets | 11,140,000USD | 8,976,000USD | 7,053,000USD | 9,359,000USD | 8,162,000USD | 7,081,704USD | 4,800,703USD | 4,133,480USD |
| Other Current Assets | -7,689,000USD | 131,186,000USD | — | — | — | — | 920,986USD | — |
| Total Liab | 1,193,736,000USD | 984,870,000USD | 819,953,000USD | 591,906,000USD | 544,506,131USD | 406,021,942USD | 301,632,692USD | 203,926,138USD |
| Total Stockholder Equity | 165,755,000USD | 140,700,000USD | 98,427,000USD | 86,796,000USD | 75,795,032USD | 64,617,417USD | 42,700,370USD | 34,515,624USD |
| Other Current Liab | 1,142,695,000USD | 609,514,000USD | 745,700,000USD | 555,433,000USD | 509,563,000USD | 389,300,218USD | 296,841,366USD | 200,398,455USD |
| Common Stock | 1,000USD | 1,000USD | 1,000USD | 1,000USD | 1,000USD | 1,218USD | 960USD | 910USD |
| Capital Stock | 1,000USD | 1,000USD | 1,000USD | 1,000USD | 1,000USD | 1,218USD | 960USD | 910USD |
| Retained Earnings | 85,366,000USD | 64,437,000USD | 45,801,000USD | 34,881,000USD | 24,012,807USD | 13,036,566USD | 6,057,884USD | 728,803USD |
| Other Assets | 1,347,774,000USD | 994,384,000USD | — | — | — | — | — | — |
| Cash | 197,864,000USD | 124,122,000USD | 97,933,000USD | 136,436,000USD | 236,396,121USD | 150,384,109USD | 101,501,966USD | 57,544,104USD |
| Cash And Short Term Investments | 268,902,000USD | 189,731,000USD | 100,593,000USD | 139,414,000USD | 240,115,164USD | 153,233,739USD | 104,955,125USD | 61,472,010USD |
| Total Current Assets | 268,902,000USD | 131,186,000USD | 100,593,000USD | 139,414,000USD | 243,155,713USD | 156,374,931USD | 106,921,374USD | 62,496,420USD |
| Total Current Liabilities | 1,143,066,000USD | 610,421,000USD | 775,700,000USD | 558,414,000USD | 511,482,000USD | 394,712,692USD | 301,632,692USD | 203,926,138USD |
| Net Debt | -165,573,000USD | 30,927,000USD | -36,423,000USD | -107,516,000USD | -208,600,603USD | -139,074,859USD | -101,501,966USD | -57,544,104USD |
| Short Term Debt | 371,000USD | 907,000USD | 30,000,000USD | — | — | — | — | — |
| Short Long Term Debt | 371,000USD | 0USD | 30,000,000USD | 0USD | — | — | — | — |
| Short Long Term Debt Total | 32,291,000USD | 30,927,000USD | 61,510,000USD | 28,920,000USD | 27,795,753USD | 11,309,250USD | — | — |
| Long Term Debt | 26,163,000USD | 26,088,000USD | 26,013,000USD | 25,939,000USD | 25,876,000USD | 11,309,250USD | — | — |
| Long Term Investments | 71,038,000USD | 106,178,000USD | 100,379,000USD | 107,521,000USD | 3,719,000USD | 2,849,630USD | 3,453,159USD | 3,927,906USD |
| Short Term Investments | 71,038,000USD | 65,609,000USD | 2,660,000USD | 2,978,000USD | 3,719,043USD | 2,849,630USD | 3,453,159USD | 3,927,906USD |
| Net Receivables | 7,689,000USD | — | — | — | 3,040,549USD | 3,141,192USD | 1,045,263USD | 1,024,410USD |
| Property Plant Equipment Net | 6,391,000USD | 5,353,000USD | 6,229,000USD | 3,819,000USD | 2,834,359USD | 1,269,836USD | 1,466,687USD | 1,432,660USD |
| Property Plant Equipment Gross | 12,000,000USD | 10,725,000USD | 11,347,000USD | 8,597,000USD | 7,247,000USD | 5,263,118USD | 5,042,406USD | — |
| Accumulated Other Comprehensive Income | -17,000USD | -1,309,000USD | -252,000USD | -210,000USD | 13,091USD | 13,028USD | -13,950USD | -45,500USD |
| Common Stock Shares Outstanding | 14,484,000shares | 13,426,000shares | 13,042,000shares | 12,884,000shares | 12,872,000shares | 12,181,127shares | 12,181,127shares | 12,181,127shares |
| Non Current Assets Total | 1,090,589,000USD | 932,633,000USD | 817,787,000USD | 539,288,000USD | 377,145,451USD | 314,264,428USD | 238,332,674USD | 175,945,342USD |
| Non Current Liabilities Total | 50,670,000USD | 46,584,000USD | 44,253,000USD | 33,492,000USD | 33,024,000USD | 11,309,250USD | — | — |
| Non Currrent Assets Other | 77,670,000USD | -9,668,000USD | 30,152,000USD | 22,981,000USD | 14,910,624USD | 4,801,517USD | 4,774,793USD | 3,556,776USD |
| Unclassified Current Assets | -7,689,000USD | -189,731,000USD | — | — | — | — | — | — |
| Unclassified Non Current Assets | -423,424,000USD | -182,258,000USD | 673,974,000USD | 395,608,000USD | 347,519,468USD | 298,261,741USD | 223,837,332USD | 162,894,520USD |
| Unclassified Non Current Liabilities | 24,507,000USD | 20,496,000USD | 18,240,000USD | 7,553,000USD | 7,148,000USD | — | — | — |
| Unclassified Equity | 80,404,000USD | 77,570,000USD | 52,876,000USD | 52,123,000USD | 51,767,134USD | 51,565,387USD | 36,654,516USD | 33,830,501USD |
| Unclassified Current Liabilities | — | — | -30,000,000USD | — | — | — | — | — |
| Accounts Payable | — | — | — | 2,981,000USD | 1,919,000USD | 5,412,474USD | 4,791,326USD | 3,527,683USD |
| 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 | 132,000USD |
| Change In Working Capital | 9,501,000USD |
| Operating Cash Flow | 17,417,000USD |
| Capital Expenditures | -385,000USD |
| Net Investments | -45,681,000USD |
| Unclassified Investing Cash Flow | -95,596,000USD |
| Investing Cash Flow | -141,662,000USD |
| Net Debt Issuance | -371,000USD |
| Unclassified Financing Cash Flow | 68,081,000USD |
| Financing Cash Flow | 67,710,000USD |
| Change In Cash | -56,535,000USD |
| End Cash Flow | 141,329,000USD |
| 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 | 1,315,000USD | 7,396,000USD | 4,308,000USD | 4,755,000USD | 4,470,000USD | 5,130,000USD | 5,000,000USD | 5,130,000USD |
| Depreciation | 1,582,000USD | 1,765,000USD | 1,133,000USD | 1,664,000USD | 1,528,000USD | 1,483,000USD | 1,446,000USD | 1,328,000USD |
| Stock Based Compensation | 664,000USD | 389,000USD | 523,000USD | 574,000USD | 574,000USD | 967,000USD | 321,000USD | 967,000USD |
| Other Non Cash Items | -24,487,000USD | -7,396,000USD | -21,836,000USD | -5,005,000USD | -9,715,000USD | -6,097,000USD | -26,599,000USD | -6,097,000USD |
| Change In Working Capital | 10,858,000USD | -16,100,000USD | 3,668,000USD | -1,129,000USD | -2,539,000USD | -2,728,000USD | 8,395,000USD | -862,000USD |
| Total Cash From Operating Activities | -10,068,000USD | 26,666,000USD | -12,204,000USD | 859,000USD | -5,682,000USD | 39,578,000USD | -13,765,000USD | 8,421,000USD |
| Capital Expenditures | -210,000USD | -301,000USD | -51,000USD | -19,000USD | -32,000USD | -22,000USD | -102,000USD | -21,000USD |
| Free Cash Flow | -10,278,000USD | 26,365,000USD | -12,153,000USD | 840,000USD | -5,714,000USD | 39,556,000USD | -13,867,000USD | 8,400,000USD |
| Investments | -41,296,000USD | 53,668,000USD | 86,000USD | -11,094,000USD | -4,626,000USD | -22,177,000USD | -34,587,000USD | 30,872,000USD |
| Total Cashflows From Investing Activities | -112,669,000USD | — | -87,550,000USD | -41,123,000USD | -32,903,000USD | — | — | -9,887,000USD |
| Net Borrowings | 3,767,000USD | 371,000USD | 0USD | 0USD | 548,000USD | 0USD | -12,000,000USD | 2,000,000USD |
| Total Cash From Financing Activities | 32,967,000USD | 50,889,000USD | 59,915,000USD | 36,522,000USD | 61,434,000USD | 70,915,000USD | 31,152,000USD | 35,446,000USD |
| Issuance Of Capital Stock | 930,000USD | 0USD | 202,000USD | 0USD | 24,000USD | 19,355,000USD | 0USD | 0USD |
| Change In Cash | -89,770,000USD | -103,390,000USD | -39,839,000USD | -3,742,000USD | 22,849,000USD | 53,164,000USD | -17,200,000USD | 33,980,000USD |
| Begin Period Cash Flow | 197,864,000USD | 103,390,000USD | 143,229,000USD | 146,971,000USD | 124,122,000USD | 70,958,000USD | 88,158,000USD | 54,178,000USD |
| End Period Cash Flow | 108,094,000USD | 197,864,000USD | 103,390,000USD | 143,229,000USD | 146,971,000USD | 124,122,000USD | 70,958,000USD | 88,158,000USD |
| Other Cashflows From Investing Activities | -75,662,000USD | — | -85,741,000USD | -30,010,000USD | -28,245,000USD | — | — | -9,866,000USD |
| Other Cashflows From Financing Activities | 28,270,000USD | — | 59,713,000USD | 36,522,000USD | 60,862,000USD | — | — | 33,446,000USD |
| Unclassified Investing Cash Flow | 4,499,000USD | — | -1,844,000USD | — | — | — | — | -30,872,000USD |
| Change To Account Receivables | — | -745,000USD | 422,000USD | 0USD | -422,000USD | -87,000USD | -548,000USD | 65,000USD |
| Unclassified Operating Cash Flow | — | 40,612,000USD | — | — | — | 40,823,000USD | -2,328,000USD | 7,955,000USD |
| Unclassified Financing Cash Flow | — | 50,518,000USD | — | — | — | 51,560,000USD | 43,152,000USD | — |
| 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 | FY 20192019-12-31 · USD | FY 20182018-12-31 · USD |
|---|---|---|---|---|---|---|---|---|
| Net Income | 20,929,000USD | 18,636,000USD | 10,920,000USD | 10,868,000USD | 10,976,241USD | 6,979,000USD | 5,329,081USD | 4,693,600USD |
| Depreciation | 6,746,000USD | 5,592,000USD | 7,209,000USD | 5,883,000USD | 4,682,000USD | 452,621USD | 409,082USD | 315,086USD |
| Stock Based Compensation | 2,060,000USD | 1,934,000USD | 746,000USD | 227,000USD | 144,000USD | 71,482USD | 130,435USD | 108,268USD |
| Other Non Cash Items | -20,929,000USD | 267,000USD | -54,979,000USD | -3,587,000USD | -28,878,241USD | 23,856,897USD | -13,666,123USD | -12,262,752USD |
| Change To Account Receivables | -656,000USD | -1,597,000USD | -1,916,000USD | -1,773,000USD | 100,643USD | -2,096,000USD | -348,175USD | -250,493USD |
| Change In Working Capital | -16,426,000USD | 53,000USD | -1,482,000USD | -3,622,000USD | 929,000USD | -3,766,000USD | -431,676USD | 954,730USD |
| Total Cash From Operating Activities | 9,639,000USD | 26,482,000USD | -37,586,000USD | 9,769,000USD | -12,147,000USD | 27,594,000USD | -8,229,201USD | -6,191,068USD |
| Capital Expenditures | -496,000USD | -194,000USD | -328,000USD | -316,000USD | -107,000USD | -256,000USD | -443,109USD | -620,068USD |
| Free Cash Flow | 9,143,000USD | 26,288,000USD | -37,914,000USD | 9,453,000USD | -12,254,000USD | 27,338,000USD | -8,672,310USD | -6,811,136USD |
| Investments | 38,034,000USD | -6,773,000USD | 7,686,000USD | -103,926,000USD | -874,000USD | 629,481USD | -46,949,528USD | -24,856,526USD |
| Net Borrowings | 919,000USD | -30,000,000USD | 30,000,000USD | 0USD | 14,567,000USD | 11,309,250USD | — | — |
| Total Cash From Financing Activities | 208,760,000USD | 178,841,000USD | 220,274,000USD | 45,999,000USD | 134,885,891USD | 118,608,000USD | 99,136,591USD | 23,685,619USD |
| Issuance Of Capital Stock | 226,000USD | 19,461,000USD | — | — | 0USD | 14,839,153USD | 2,654,718USD | 559,061USD |
| Change In Cash | -124,122,000USD | 26,189,000USD | -38,503,000USD | -99,960,000USD | 86,012,012USD | 48,882,000USD | 43,957,862USD | -7,361,975USD |
| Begin Period Cash Flow | 124,122,000USD | 97,933,000USD | 136,436,000USD | 236,396,000USD | 150,384,109USD | 101,502,000USD | 57,544,104USD | 64,906,079USD |
| End Period Cash Flow | 197,864,000USD | 124,122,000USD | 97,933,000USD | 136,436,000USD | 236,396,121USD | 150,384,000USD | 101,501,966USD | 57,544,104USD |
| Unclassified Operating Cash Flow | 17,259,000USD | — | — | — | — | — | — | — |
| Unclassified Financing Cash Flow | 207,615,000USD | — | — | — | — | — | — | — |
| Total Cashflows From Investing Activities | — | -179,134,000USD | -221,191,000USD | -155,728,000USD | -36,727,000USD | -97,320,000USD | -46,949,528USD | -24,856,526USD |
| Other Cashflows From Investing Activities | — | -178,940,000USD | -228,549,000USD | -51,486,000USD | -35,745,644USD | -97,693,481USD | -47,013,358USD | -25,158,207USD |
| Other Cashflows From Financing Activities | — | 189,380,000USD | 190,267,000USD | 45,870,000USD | 120,261,822USD | 92,460,000USD | 96,481,873USD | 23,685,619USD |
| Unclassified Investing Cash Flow | — | 6,773,000USD | — | — | — | — | 47,456,467USD | 25,778,275USD |
| 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.