KPLT
Katapult Holdings, Inc.
Company overview
- Market capitalization
- $22.97M
- Employees
- 87
- Latest publication
- 2026-09-29
About Katapult Holdings, Inc.
Katapult Holdings, Inc. operates a lease-to-own platform for nonprime consumers in the United States. The company's platform integrates retailers and e-commerce platforms to enable non-prime customers to purchase everyday durable goods. It also offers Katapult Pay, a POS integrations and mobile app that allows consumers to leverage its virtual credit card technology to shop various durable goods merchants featured in app marketplace. In addition, the company offers its platform through direct integration, waterfall integration, mobile app, and text-to-checkout channels. The company was formerly known as Cognical Holdings, Inc. and changed its name to Katapult Holdings, Inc. in February 2020. The company is headquartered in Plano, Texas.
Financial statements
Income Quarterly
| Metric | Q2 20262026-06-30 · USD | Q1 20262026-03-31 · USD | Q4 20252025-12-31 · USD | Q3 20252025-09-30 · USD | Q2 20252025-06-30 · USD | Q1 20252025-03-31 · USD | Q4 20242024-12-31 · USD | Q3 20242024-09-30 · USD |
|---|---|---|---|---|---|---|---|---|
| Total Revenue | 74,761,000USD | 79,021,000USD | 73,885,000USD | 74,044,000USD | 71,886,000USD | 71,946,000USD | 62,963,000USD | 60,307,000USD |
| Cost Of Revenue | 63,253,000USD | 95,151,000USD | 62,351,000USD | 59,492,000USD | 60,718,000USD | 57,597,000USD | 55,557,000USD | 48,358,000USD |
| Gross Profit | 11,508,000USD | -16,130,000USD | 11,534,000USD | 14,552,000USD | 11,168,000USD | 14,349,000USD | 7,406,000USD | 11,949,000USD |
| Total Operating Expenses | 13,437,000USD | -27,123,000USD | 11,751,000USD | 12,089,000USD | 12,578,000USD | 14,885,000USD | 12,239,000USD | 16,396,000USD |
| Operating Income | -1,929,000USD | 10,993,000USD | -217,000USD | 2,463,000USD | -1,410,000USD | -536,000USD | -4,833,000USD | -4,447,000USD |
| Total Other Income Expense Net | -2,386,000USD | -5,351,000USD | 20,333,000USD | -7,462,000USD | -6,364,000USD | -5,123,000USD | -4,706,000USD | -4,394,000USD |
| Interest Income | 157,000USD | 130,000USD | 103,000USD | 11,000USD | 26,000USD | 57,000USD | 148,000USD | 332,000USD |
| Interest Expense | 3,173,000USD | 3,139,000USD | 4,147,000USD | 5,900,000USD | 5,361,000USD | 5,144,000USD | 4,849,000USD | 4,801,000USD |
| Income Before Tax | -4,315,000USD | 5,642,000USD | 20,116,000USD | -4,999,000USD | -7,774,000USD | -5,659,000USD | -9,539,000USD | -8,841,000USD |
| Income Tax Expense | 73,000USD | -44,000USD | 279,000USD | -50,000USD | 61,000USD | 29,000USD | 30,000USD | 47,000USD |
| Net Income | -4,388,000USD | 5,686,000USD | 19,837,000USD | -4,949,000USD | -7,835,000USD | -5,688,000USD | -9,569,000USD | -8,888,000USD |
| Net Income Applicable To Common Shares | -7,717,000USD | — | 17,915,000USD | -4,949,000USD | -7,835,000USD | -5,688,000USD | -9,569,000USD | -8,888,000USD |
| Unclassified Operating Expenses | — | -27,123,000USD | 5,434,000USD | 12,089,000USD | 12,578,000USD | 14,885,000USD | -10,998,000USD | 16,396,000USD |
| Net Interest Income | — | -3,009,000USD | -4,044,000USD | -5,889,000USD | -5,335,000USD | -5,087,000USD | -4,701,000USD | -4,469,000USD |
| Tax Provision | — | -44,000USD | 279,000USD | -50,000USD | 61,000USD | 29,000USD | 30,000USD | 47,000USD |
| Net Income From Continuing Ops | — | 5,686,000USD | 19,837,000USD | -4,949,000USD | -7,835,000USD | -5,688,000USD | -9,569,000USD | -8,888,000USD |
| Ebit | — | 8,781,000USD | 24,263,000USD | 901,000USD | -2,413,000USD | -536,000USD | -4,690,000USD | -4,040,000USD |
| Ebitda | — | 49,451,000USD | 94,781,000USD | 1,159,000USD | 32,828,000USD | 38,856,000USD | 33,012,000USD | 30,330,000USD |
| Depreciation And Amortization | — | 40,670,000USD | 70,518,000USD | 258,000USD | 35,241,000USD | 39,392,000USD | 37,702,000USD | 34,370,000USD |
| Reconciled Depreciation | — | 47,328,000USD | 70,518,000USD | 41,289,000USD | 35,241,000USD | 46,100,000USD | 37,702,000USD | 34,370,000USD |
| Selling General Administrative | — | — | 6,317,000USD | — | — | — | 23,237,000USD | — |
| 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 | FY 20192019-12-31 · USD | FY 20182018-12-31 · USD |
|---|---|---|---|---|---|---|---|---|
| Total Revenue | 291,761,000USD | 247,194,000USD | 221,588,000USD | 209,497,000USD | 303,113,000USD | 247,200,000USD | 91,877,000USD | 43,146,000USD |
| Cost Of Revenue | 376,002,000USD | 201,423,000USD | 179,881,000USD | 172,092,000USD | 214,124,000USD | 167,412,000USD | 71,220,000USD | 37,622,000USD |
| Gross Profit | -84,241,000USD | 45,771,000USD | 41,707,000USD | 37,405,000USD | 88,989,000USD | 79,788,000USD | 20,657,000USD | 5,524,000USD |
| Selling General Administrative | 19,409,000USD | 16,067,000USD | 40,364,000USD | 49,917,000USD | 44,224,000USD | 14,101,000USD | 11,097,000USD | 13,481,000USD |
| Unclassified Operating Expenses | -132,602,000USD | 37,805,000USD | 20,135,000USD | 15,929,000USD | 14,809,000USD | 28,781,000USD | 18,952,000USD | 5,460,000USD |
| Total Operating Expenses | -113,193,000USD | 53,872,000USD | 60,499,000USD | 65,846,000USD | 59,033,000USD | 42,882,000USD | 30,049,000USD | 24,047,000USD |
| Operating Income | 28,952,000USD | -8,101,000USD | -18,792,000USD | -28,441,000USD | 29,956,000USD | 36,906,000USD | -9,392,000USD | -13,063,000USD |
| Interest Income | 197,000USD | 1,163,000USD | 1,855,000USD | 19,254,000USD | 16,485,000USD | 1,145,910USD | 567,360USD | — |
| Interest Expense | 20,552,000USD | 18,851,000USD | 17,822,000USD | 19,264,000USD | 16,485,000USD | 13,588,000USD | 8,577,000USD | 0USD |
| Net Interest Income | -20,355,000USD | -17,688,000USD | -17,934,000USD | -19,254,000USD | -16,485,000USD | -13,588,000USD | -8,577,000USD | — |
| Income Before Tax | 1,684,000USD | -25,772,000USD | -36,501,000USD | -40,522,000USD | 21,745,000USD | 23,018,000USD | -18,792,000USD | -23,509,000USD |
| Income Tax Expense | 319,000USD | 143,000USD | 165,000USD | -50,000USD | 539,000USD | 487,000USD | 8,577,000USD | — |
| Tax Provision | 319,000USD | 143,000USD | -170,000USD | -50,000USD | 539,000USD | 196,050USD | 102,450USD | — |
| Net Income | 1,365,000USD | -25,915,000USD | -36,666,000USD | -40,472,000USD | 21,206,000USD | 22,531,000USD | -18,792,000USD | -23,509,000USD |
| Net Income From Continuing Ops | 1,365,000USD | -25,915,000USD | -30,717,000USD | -37,871,000USD | 21,206,000USD | -31,927,098USD | -18,792,000USD | — |
| Ebit | 22,236,000USD | 20,527,000USD | 10,227,000USD | -21,258,000USD | 38,230,000USD | 36,606,000USD | -10,215,000USD | -13,063,000USD |
| Ebitda | 186,732,000USD | 161,481,000USD | 137,115,000USD | 95,944,000USD | 182,223,000USD | 148,053,000USD | 36,868,000USD | 12,193,000USD |
| Depreciation And Amortization | 164,496,000USD | 140,954,000USD | 126,888,000USD | 117,202,000USD | 143,993,000USD | 111,447,000USD | 47,083,000USD | 25,256,000USD |
| Reconciled Depreciation | 193,148,000USD | 140,954,000USD | 118,044,000USD | 116,696,000USD | 143,993,000USD | 111,447,000USD | 47,083,000USD | — |
| Total Other Income Expense Net | -27,268,000USD | -17,671,000USD | -17,709,000USD | -12,081,000USD | -8,211,000USD | -13,888,000USD | -9,400,000USD | -6,636,000USD |
| Net Income Applicable To Common Shares | -557,000USD | -25,915,000USD | -36,666,000USD | -37,871,000USD | 21,206,000USD | 1,933,000USD | -18,792,000USD | -23,509,000USD |
| Research Development | — | — | 0USD | 0USD | 0USD | — | — | — |
| Non Operating Income Net Other | — | — | — | 7,183,000USD | 36,573,000USD | -30,935,342USD | — | — |
| Selling And Marketing Expenses | — | — | — | — | — | — | — | 5,106,000USD |
| 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 | 101,992,000USD | 103,999,000USD | 107,866,000USD | 85,941,000USD | 90,584,000USD | 88,535,000USD | 93,171,000USD | 91,975,000USD |
| Cash And Equivalents | 18,046,000USD | — | 22,432,000USD | 3,397,000USD | 3,659,000USD | 5,965,000USD | 3,465,000USD | 25,877,000USD |
| Total Current Assets | 98,756,000USD | 101,310,000USD | 105,230,000USD | 83,110,000USD | 87,786,000USD | 85,669,000USD | 90,368,000USD | 89,546,000USD |
| Other Current Assets | 3,427,000USD | 78,962,000USD | 82,798,000USD | 79,713,000USD | 84,127,000USD | 79,704,000USD | 86,903,000USD | 63,669,000USD |
| Total Liabilities | 110,118,000USD | — | — | — | — | — | — | — |
| Total Current Liabilities | 109,756,000USD | 71,668,000USD | 117,603,000USD | 143,822,000USD | 143,876,000USD | 139,177,000USD | 138,693,000USD | 130,999,000USD |
| Other Current Liabilities | 15,672,000USD | — | — | — | — | — | — | — |
| Other Non Current Liabilities | 0USD | — | — | — | — | — | — | — |
| Total Stockholder Equity | -36,035,000USD | -31,927,000USD | -10,174,000USD | -58,372,000USD | -54,062,000USD | -51,687,000USD | -46,794,000USD | -40,263,000USD |
| Total Equity Including Noncontrolling Interest | -8,126,000USD | — | — | — | — | — | — | — |
| Deferred Revenue | 5,488,000USD | — | — | — | — | — | — | — |
| Property Plant Equipment Net | 312,000USD | 470,000USD | 502,000USD | 537,000USD | 573,000USD | 620,000USD | 636,000USD | 632,000USD |
| Accounts Payable | 4,525,000USD | 4,287,000USD | 1,891,000USD | 3,028,000USD | 2,527,000USD | 3,040,000USD | 1,491,000USD | 912,000USD |
| Short Term Debt | 56,000USD | 71,668,000USD | 78,778,000USD | 110,258,000USD | 108,943,000USD | 112,193,000USD | 112,808,000USD | 96,143,000USD |
| Common Stock | 0USD | — | 480USD | 460USD | 460USD | 450USD | 450USD | 0USD |
| Retained Earnings | -145,788,000USD | -141,400,000USD | -147,086,000USD | -166,923,000USD | -161,974,000USD | -154,139,000USD | -148,451,000USD | -138,882,000USD |
| Intangible Assets | — | 2,204,000USD | 2,119,000USD | 2,203,000USD | 2,134,000USD | 2,155,000USD | 2,076,000USD | 1,706,000USD |
| Total Liab | — | 108,017,000USD | 118,040,000USD | 144,313,000USD | 144,646,000USD | 140,222,000USD | 139,965,000USD | 132,238,000USD |
| Other Current Liab | — | -9,741,000USD | 32,051,000USD | 25,520,000USD | 32,406,000USD | 10,117,000USD | 10,963,000USD | 33,944,000USD |
| Capital Stock | — | 0USD | 0USD | 0USD | 0USD | 0USD | 0USD | 0USD |
| Cash | — | 22,348,000USD | 22,432,000USD | 3,397,000USD | 3,659,000USD | 5,965,000USD | 3,465,000USD | 25,877,000USD |
| Cash And Short Term Investments | — | 22,348,000USD | 22,432,000USD | 3,397,000USD | 3,659,000USD | 5,965,000USD | 3,465,000USD | 25,877,000USD |
| Current Deferred Revenue | — | 5,454,000USD | 4,883,000USD | 5,016,000USD | 5,441,000USD | 5,711,000USD | 4,823,000USD | 4,882,000USD |
| Net Debt | — | 49,697,000USD | 56,738,000USD | 107,266,000USD | 105,702,000USD | 106,659,000USD | 109,787,000USD | 70,682,000USD |
| Short Long Term Debt | — | 71,615,000USD | 78,727,000USD | 110,210,000USD | 108,897,000USD | 109,153,000USD | 112,629,000USD | 95,887,000USD |
| Short Long Term Debt Total | — | 72,045,000USD | 79,170,000USD | 110,663,000USD | 109,361,000USD | 112,624,000USD | 113,252,000USD | 96,559,000USD |
| Property Plant Equipment Gross | — | 470,000USD | 502,000USD | 537,000USD | 573,000USD | 620,000USD | 636,000USD | 632,000USD |
| Common Stock Shares Outstanding | — | 5,455,000shares | 5,260,000shares | 5,278,000shares | 4,813,000shares | 4,618,000shares | 4,518,000shares | 4,341,000shares |
| Non Current Assets Total | — | 2,689,000USD | 2,636,000USD | 2,831,000USD | 2,798,000USD | 2,866,000USD | 2,803,000USD | 2,429,000USD |
| Non Current Liabilities Total | — | 36,349,000USD | 437,000USD | 491,000USD | 770,000USD | 1,045,000USD | 1,272,000USD | 1,239,000USD |
| Non Current Liabilities Other | — | 29,000USD | 45,000USD | 86,000USD | 352,000USD | 614,000USD | 828,000USD | 823,000USD |
| Non Currrent Assets Other | — | 15,000USD | 15,000USD | 91,000USD | 91,000USD | 91,000USD | 91,000USD | 91,000USD |
| Net Working Capital | — | -6,301,000USD | -12,373,000USD | -60,712,000USD | -56,090,000USD | -53,508,000USD | -48,325,000USD | -41,453,000USD |
| Unclassified Current Liabilities | — | -81,356,000USD | -78,727,000USD | -110,210,000USD | -114,338,000USD | -101,037,000USD | -104,021,000USD | -100,769,000USD |
| Unclassified Non Current Liabilities | — | 36,320,000USD | — | — | — | — | — | — |
| Unclassified Equity | — | 109,473,000USD | 136,911,520USD | 108,550,540USD | 107,911,540USD | 102,451,550USD | 101,656,550USD | 98,619,000USD |
| Other Assets | — | — | 15,000USD | 91,000USD | 91,000USD | 91,000USD | 91,000USD | 91,000USD |
| Long Term Debt | — | — | 0USD | — | — | — | 0USD | 0USD |
| 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 | 107,866,000USD | 93,171,000USD | 100,862,000USD | 130,052,000USD | 166,162,000USD | 252,375USD | 49,014,000USD | 21,036,000USD |
| Intangible Assets | 2,119,000USD | 2,076,000USD | 1,919,000USD | 1,847,000USD | 1,056,000USD | 336USD | 49,000USD | 54,000USD |
| Other Current Assets | 82,798,000USD | 86,903,000USD | 71,229,000USD | 61,355,000USD | 61,752,000USD | -251,167USD | 40,230,000USD | 17,946,000USD |
| Total Liab | 118,040,000USD | 139,965,000USD | 128,854,000USD | 132,118,000USD | 125,363,000USD | 9,521USD | 72,958,000USD | 42,635,000USD |
| Total Stockholder Equity | -10,174,000USD | -46,794,000USD | -27,992,000USD | -2,066,000USD | 40,799,000USD | 242,854USD | -23,944,000USD | -21,599,000USD |
| Other Current Liab | 32,051,000USD | 10,963,000USD | 18,041,000USD | 8,074,000USD | -88,276,000USD | 171USD | 9,342,000USD | 5,807,000USD |
| Capital Stock | 0USD | 0USD | 0USD | 10,000USD | 10,000USD | 3,000USD | — | — |
| Retained Earnings | -147,086,000USD | -148,451,000USD | -122,536,000USD | -85,870,000USD | -36,843,000USD | 447USD | -80,580,000USD | -59,309,000USD |
| Cash | 22,432,000USD | 3,465,000USD | 21,408,000USD | 65,430,000USD | 92,494,000USD | 1,044USD | 7,507,000USD | 1,469,000USD |
| Cash And Short Term Investments | 22,432,000USD | 3,465,000USD | 21,408,000USD | 65,430,000USD | 92,494,000USD | 252,293USD | 7,507,000USD | 1,469,000USD |
| Total Current Assets | 105,230,000USD | 90,368,000USD | 97,637,000USD | 126,785,000USD | 164,439,000USD | 1,126USD | 48,661,000USD | 20,528,000USD |
| Total Current Liabilities | 117,603,000USD | 138,693,000USD | 42,295,000USD | 50,075,000USD | 16,123,000USD | 171USD | 26,065,000USD | 6,876,000USD |
| Current Deferred Revenue | 4,883,000USD | 4,823,000USD | 4,949,000USD | 4,183,000USD | 2,135,000USD | 2,652,000USD | -16,620,550USD | — |
| Net Debt | 56,738,000USD | 109,787,000USD | 68,931,000USD | 41,093,000USD | 9,405,000USD | -1,044USD | 55,189,000USD | 34,290,000USD |
| Short Term Debt | 78,778,000USD | 112,808,000USD | 3,875,000USD | 25,382,000USD | 100,235,000USD | 0USD | 15,803,000USD | — |
| Short Long Term Debt | 78,727,000USD | 112,629,000USD | — | 25,000,000USD | — | — | — | — |
| Short Long Term Debt Total | 79,170,000USD | 113,252,000USD | 90,339,000USD | 106,523,000USD | 161,473,000USD | 44,785,425USD | 62,696,000USD | 35,759,000USD |
| Accounts Payable | 1,891,000USD | 1,491,000USD | 903,000USD | 1,264,000USD | 2,029,000USD | 1,688,000USD | 920,000USD | 1,069,000USD |
| Property Plant Equipment Net | 502,000USD | 636,000USD | 1,215,000USD | 1,329,000USD | 576,000USD | 330,000USD | 179,000USD | 156,000USD |
| Property Plant Equipment Gross | 502,000USD | 636,000USD | 2,153,000USD | 1,329,000USD | 1,077,000USD | 403USD | — | — |
| Common Stock Shares Outstanding | 5,027,000shares | 4,347,000shares | 4,088,000shares | 3,929,678shares | 3,222,928shares | 1,276,600shares | 1,276,600shares | 318,587shares |
| Non Current Assets Total | 2,636,000USD | 2,803,000USD | 3,225,000USD | 3,267,000USD | 1,723,000USD | 251,249USD | 353,000USD | 508,000USD |
| Non Current Liabilities Total | 437,000USD | 1,272,000USD | 86,559,000USD | 82,043,000USD | 109,240,000USD | 9,350USD | 46,893,000USD | 35,759,000USD |
| Non Current Liabilities Other | 45,000USD | 828,000USD | — | 1,347,000USD | 7,341,000USD | 9,350,000USD | — | — |
| Non Currrent Assets Other | 15,000USD | 91,000USD | 91,000USD | 91,000USD | 91,000USD | 251,249USD | 125,000USD | 298,000USD |
| Net Working Capital | -12,373,000USD | -48,325,000USD | 55,342,000USD | 85,904,000USD | 148,316,000USD | 121,911,000USD | — | — |
| Unclassified Current Liabilities | -78,727,000USD | -104,021,000USD | 14,527,000USD | -13,828,000USD | -88,276,000USD | -4,340,000USD | — | — |
| Unclassified Equity | 136,912,000USD | 101,657,000USD | -27,992,000USD | 85,850,000USD | 36,823,000USD | -198,067,374USD | -173,369,025USD | 37,709,000USD |
| Common Stock | — | — | 150,528,000USD | 10,000USD | 10,000USD | 237,854USD | 9,000USD | 1,000USD |
| Other Assets | — | — | 100,862,000USD | 91,000USD | 91,000USD | 91,000USD | 203,257,455USD | 298,000USD |
| Long Term Debt | — | — | 85,850,000USD | 80,696,000USD | 61,238,000USD | 44,785,425USD | — | — |
| Net Receivables | — | — | 5,000,000USD | 0USD | 2,007,000USD | 1,343USD | 924,000USD | 1,113,000USD |
| Accumulated Other Comprehensive Income | — | — | -27,992,000USD | -2,066,000USD | 40,799,000USD | 198,068,927USD | 229,996,025USD | — |
| Unclassified Non Current Assets | — | — | -100,862,000USD | — | — | -251,670,529USD | -203,257,455USD | — |
| Other Liab | — | — | — | 902,000USD | 7,341,000USD | 12,740,000USD | — | — |
| Net Tangible Assets | — | — | — | 7,128,000USD | 40,799,000USD | -51,031,000USD | -73,887,000USD | -56,046,000USD |
| Inventory | — | — | — | — | 8,186,000USD | 5,223,000USD | -924,000USD | 1USD |
| Unclassified Non Current Liabilities | — | — | — | — | 33,320,000USD | -66,866,075USD | 46,893,000USD | 35,759,000USD |
| Cash And Equivalents | — | — | — | — | — | 1,043,900USD | 1,578,080USD | — |
| Long Term Investments | — | — | — | — | — | 251,249,193USD | — | — |
| Short Term Investments | — | — | — | — | — | 251,236,257USD | 250,567,358USD | — |
| Unclassified Current Assets | — | — | — | — | — | -256,460,518USD | -250,567,358USD | — |
| Source | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy |
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 | 355,000USD | 19,837,000USD | -4,949,000USD | -7,835,000USD | -5,688,000USD | -9,569,000USD | -8,888,000USD | -6,888,000USD |
| Depreciation | 40,670,000USD | 325,000USD | 41,289,000USD | 35,241,000USD | 46,100,000USD | 37,702,000USD | 34,371,000USD | 35,582,000USD |
| Stock Based Compensation | 546,000USD | 962,000USD | 801,000USD | 864,000USD | 1,066,000USD | 1,331,000USD | 1,485,000USD | 1,552,000USD |
| Other Non Cash Items | 20,333,000USD | 35,822,000USD | 20,831,000USD | 26,182,000USD | 11,231,000USD | 16,496,000USD | 13,422,000USD | 13,317,000USD |
| Change In Working Capital | -49,146,000USD | -69,675,000USD | -53,980,000USD | -61,086,000USD | -49,271,000USD | -74,459,000USD | -45,812,000USD | -44,191,000USD |
| Total Cash From Operating Activities | 12,212,000USD | -12,729,000USD | 3,992,000USD | -6,634,000USD | 3,438,000USD | -28,499,000USD | -5,422,000USD | -628,000USD |
| Capital Expenditures | -8,000USD | -6,000USD | -301,000USD | -259,000USD | -24,000USD | -647,000USD | -319,000USD | -211,000USD |
| Free Cash Flow | 12,204,000USD | -12,735,000USD | 3,691,000USD | -6,893,000USD | 3,414,000USD | -29,146,000USD | -5,741,000USD | -839,000USD |
| Total Cashflows From Investing Activities | -384,000USD | -144,000USD | -301,000USD | -259,000USD | -401,000USD | -647,000USD | -319,000USD | -211,000USD |
| Net Borrowings | -7,112,000USD | -35,908,000USD | -1,052,000USD | 2,866,000USD | -5,007,000USD | 15,454,000USD | -2,426,000USD | — |
| Total Cash From Financing Activities | -7,188,000USD | 27,397,000USD | -3,725,000USD | 1,572,000USD | -5,278,000USD | 15,405,000USD | -2,340,000USD | 1,642,000USD |
| Sale Purchase Of Stock | -76,000USD | -63,000USD | -170,000USD | -90,000USD | -271,000USD | -51,000USD | -105,000USD | -145,000USD |
| Change In Cash | 4,640,000USD | 14,524,000USD | -34,000USD | -5,321,000USD | -2,241,000USD | -13,741,000USD | -8,081,000USD | 803,000USD |
| Begin Period Cash Flow | 23,480,000USD | 8,956,000USD | 8,990,000USD | 14,311,000USD | 16,552,000USD | 30,293,000USD | 38,374,000USD | 37,571,000USD |
| End Period Cash Flow | 28,120,000USD | 23,480,000USD | 8,956,000USD | 8,990,000USD | 14,311,000USD | 16,552,000USD | 30,293,000USD | 38,374,000USD |
| Other Cashflows From Investing Activities | — | 76,000USD | -297,000USD | — | -377,000USD | -629,000USD | -308,000USD | -186,000USD |
| Other Cashflows From Financing Activities | — | -5,347,000USD | -2,503,000USD | -1,204,000USD | -5,278,000USD | 2,000USD | 191,000USD | 18,000USD |
| Unclassified Financing Cash Flow | — | 68,715,000USD | — | — | 5,278,000USD | — | — | 1,769,000USD |
| Investments | — | — | -301,000USD | -259,000USD | -401,000USD | -647,000USD | -319,000USD | -211,000USD |
| Unclassified Investing Cash Flow | — | — | — | — | — | 1,276,000USD | — | — |
| 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 | 1,365,000USD | -25,915,000USD | -36,666,000USD | -37,871,000USD | 21,206,000USD | 22,531,000USD | -18,792,000USD | -23,509,000USD |
| Depreciation | 164,496,000USD | 140,954,000USD | 126,888,000USD | 116,696,000USD | 143,993,000USD | 111,447,000USD | 47,083,000USD | 25,256,000USD |
| Stock Based Compensation | 3,693,000USD | 5,759,000USD | 7,034,000USD | 6,439,000USD | 13,020,000USD | 351,000USD | 315,000USD | 181,000USD |
| Other Non Cash Items | 52,525,000USD | 58,531,000USD | 53,979,000USD | 49,039,000USD | 50,194,000USD | 65,323,000USD | 33,170,000USD | 19,904,000USD |
| Change In Working Capital | -234,012,000USD | -211,898,000USD | -168,649,000USD | -155,151,000USD | -232,539,000USD | -201,794,000USD | -93,360,000USD | -47,309,000USD |
| Total Cash From Operating Activities | -11,933,000USD | -32,569,000USD | -17,414,000USD | -20,848,000USD | 2,166,000USD | -2,142,000USD | -31,584,000USD | -25,477,000USD |
| Capital Expenditures | -34,000USD | -54,000USD | -974,000USD | -1,505,000USD | -1,436,000USD | -436,000USD | -82,000USD | -24,000USD |
| Free Cash Flow | -11,967,000USD | -32,623,000USD | -18,388,000USD | -22,353,000USD | 730,000USD | -2,578,000USD | -31,666,000USD | -25,501,000USD |
| Total Cashflows From Investing Activities | -1,105,000USD | -1,303,000USD | -974,000USD | -1,505,000USD | -1,436,000USD | -402,000USD | 91,000USD | -58,000USD |
| Net Borrowings | -39,101,000USD | 22,015,000USD | -22,254,000USD | -3,960,000USD | -13,435,000USD | 60,714,000USD | 31,436,000USD | 22,425,000USD |
| Total Cash From Financing Activities | 19,966,000USD | 21,613,000USD | -22,642,000USD | -4,237,000USD | 26,104,000USD | 59,895,000USD | 40,777,000USD | 25,654,000USD |
| Sale Purchase Of Stock | -594,000USD | -613,000USD | -355,000USD | -344,000USD | 150,678,000USD | — | 252,250,000USD | — |
| Issuance Of Capital Stock | 65,000,000USD | 0USD | — | — | 0USD | 0USD | 9,339,000USD | — |
| Change In Cash | 6,928,000USD | -12,259,000USD | -41,030,000USD | -26,590,000USD | 26,834,000USD | 57,351,000USD | 9,284,000USD | 119,000USD |
| Begin Period Cash Flow | 16,552,000USD | 28,811,000USD | 69,841,000USD | 96,431,000USD | 69,597,000USD | 12,246,000USD | 2,962,000USD | 2,843,000USD |
| End Period Cash Flow | 23,480,000USD | 16,552,000USD | 28,811,000USD | 69,841,000USD | 96,431,000USD | 69,597,000USD | 12,246,000USD | 2,962,000USD |
| Other Cashflows From Investing Activities | -1,071,000USD | -1,249,000USD | -954,000USD | -1,337,000USD | -1,052,000USD | -168,000USD | 173,000USD | -34,000USD |
| Other Cashflows From Financing Activities | -5,347,000USD | 211,000USD | -33,000USD | 67,000USD | -111,139,000USD | -819,000USD | 9,341,000USD | 3,229,000USD |
| Unclassified Financing Cash Flow | 65,008,000USD | — | 26,668,000USD | — | — | — | -252,250,000USD | — |
| Investments | — | -1,303,000USD | -901,000USD | -1,505,000USD | -1,436,000USD | -402,000USD | 91,000USD | — |
| Unclassified Investing Cash Flow | — | 1,303,000USD | 1,855,000USD | 2,842,000USD | 2,488,000USD | — | — | — |
| Change To Account Receivables | — | — | -5,000,000USD | -9,547,000USD | -28,670,000USD | -16,776,000USD | -8,975,000USD | -5,098,000USD |
| Dividends Paid | — | — | -26,668,000USD | — | — | — | — | — |
| Change To Liabilities | — | — | — | 1,371,000USD | -1,181,000USD | 2,052,000USD | 345,000USD | 1,005,000USD |
| Cash And Cash Equivalents Changes | — | — | — | -26,590,000USD | 26,834,000USD | -534,180USD | — | — |
| Change To Inventory | — | — | — | — | -4,855,000USD | 4,380,000USD | 3,079,000USD | — |
| Unclassified Operating Cash Flow | — | — | — | — | 6,292,000USD | — | — | — |
| 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.