NEOV
NeoVolta Inc.
Company overview
- Market capitalization
- $134.55M
- Employees
- 17
- Latest publication
- 2026-09-29
About NeoVolta Inc.
NeoVolta Inc. designs, manufactures, and sells energy storage systems in the United States. The company provides NV14, NV14-K, and NV 24 energy storage systems, which stores and uses energy through batteries and an inverter at residential or commercial sites; and NV16KAC. It markets and sells its products directly to certified solar installers and solar equipment distributors. The company was founded in 2018 and is headquartered in Poway, 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 | 13,460USD | 2,023,718USD | 4,645,517USD | 6,650,258USD | 4,750,913USD | 2,014,104USD | 1,071,581USD | 590,236USD |
| Cost Of Revenue | 1,152,857USD | 1,224,353USD | 3,981,278USD | 5,073,006USD | 4,175,474USD | 1,499,597USD | 747,670USD | 497,389USD |
| Gross Profit | -1,139,398USD | 799,365USD | 664,239USD | 1,577,252USD | 575,439USD | 514,508USD | 323,911USD | 92,847USD |
| Research Development | 1,036,449USD | 403,887USD | 58,795USD | 56,912USD | 78,417USD | 27,947USD | 42,324USD | 8,617USD |
| Total Operating Expenses | 9,147,980USD | 3,425,014USD | 5,140,761USD | 2,431,580USD | 2,007,840USD | 1,885,478USD | 1,270,841USD | 1,058,736USD |
| Net Income | -11,660,188USD | -3,028,402USD | -5,538,799USD | -1,243,322USD | -1,649,634USD | -1,449,331USD | -971,137USD | -964,494USD |
| Selling General Administrative | — | 3,021,127USD | 5,081,966USD | 2,374,668USD | 1,929,423USD | 1,857,531USD | 1,228,517USD | 1,050,119USD |
| Operating Income | — | -2,625,649USD | -4,476,522USD | -854,328USD | -1,432,401USD | -1,370,970USD | -946,930USD | -965,889USD |
| Interest Income | — | 57,085USD | 425USD | 140USD | 139USD | 138USD | 339USD | 1,395USD |
| Interest Expense | — | 51,810USD | 204,700USD | 389,134USD | 217,372USD | 78,499USD | 24,546USD | 0USD |
| Net Interest Income | — | 5,275USD | -204,275USD | -388,994USD | -217,233USD | -78,361USD | -24,207USD | 1,395USD |
| Income Before Tax | — | -3,028,402USD | -5,538,799USD | -1,243,322USD | -1,649,634USD | -1,449,331USD | -971,137USD | -964,494USD |
| Net Income From Continuing Ops | — | -3,028,402USD | -5,538,799USD | -1,243,322USD | -1,649,634USD | -1,449,331USD | -971,137USD | -964,494USD |
| Ebit | — | -2,625,649USD | -4,476,522USD | -854,188USD | — | — | -946,930USD | -965,889USD |
| Ebitda | — | -2,467,199USD | -4,338,960USD | -803,223USD | -1,432,262USD | -1,370,970USD | -946,591USD | -700,490USD |
| Depreciation And Amortization | — | 158,450USD | 137,562USD | 50,965USD | — | — | 339USD | 265,399USD |
| Reconciled Depreciation | — | 161,999USD | 137,562USD | 50,965USD | — | 0USD | 0USD | 0USD |
| Total Other Income Expense Net | — | -402,753USD | -1,062,277USD | -388,994USD | -217,233USD | -78,361USD | -24,207USD | 1,395USD |
| Income Tax Expense | — | — | — | — | — | — | -971,137USD | — |
| 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 | 13,332,953USD | 8,426,835USD | 2,645,072USD | 3,455,813USD | 4,473,514USD | 4,823,510USD | 2,011,644USD | — |
| Cost Of Revenue | 11,194,754USD | 6,920,130USD | 2,134,725USD | 2,767,818USD | 3,806,381USD | 4,175,795USD | 1,773,049USD | — |
| Gross Profit | 2,138,199USD | 1,506,705USD | 510,347USD | 687,995USD | 667,133USD | 647,715USD | 238,595USD | — |
| Research Development | 1,556,043USD | 157,305USD | 19,154USD | 29,936USD | 68,503USD | 42,801USD | 162,697USD | 228,145USD |
| Selling General Administrative | 18,347,046USD | 6,065,590USD | 2,828,147USD | 3,293,758USD | 6,353,920USD | 8,255,865USD | 1,507,211USD | 594,168USD |
| General And Administrative Expenses | 18,347,046USD | — | — | — | — | — | — | — |
| Total Operating Expenses | 20,279,916USD | 6,222,895USD | 2,847,301USD | 3,323,694USD | 6,422,423USD | 8,298,666USD | 1,669,908USD | 822,313USD |
| Operating Income | -18,141,717USD | -4,716,190USD | -2,336,954USD | -2,635,699USD | -5,755,290USD | -7,650,951USD | -1,431,310USD | -822,310USD |
| Total Other Income Expense Net | -3,328,994USD | -318,406USD | 33,644USD | -4,134USD | -49,544USD | 5,079USD | -25,300USD | -13,787USD |
| Interest Expense | 667,741USD | 320,417USD | 0USD | 4,134USD | 49,544USD | 24,521USD | 25,297USD | 13,784USD |
| Income Before Tax | -21,470,711USD | -5,034,596USD | -2,303,310USD | -2,639,833USD | -5,804,834USD | -7,645,872USD | -1,456,610USD | -836,097USD |
| Income Tax Expense | 0USD | — | — | -1,529,289USD | -5,755,290USD | 24,521USD | -1,431,313USD | -822,313USD |
| Net Income | -21,470,711USD | -5,034,596USD | -2,303,310USD | -2,639,833USD | -5,804,834USD | -7,670,393USD | -1,456,610USD | -836,097USD |
| Interest Income | — | 2,011USD | 33,644USD | 0USD | — | — | — | — |
| Net Interest Income | — | -318,406USD | 33,644USD | -4,134USD | -49,544USD | -24,521USD | — | — |
| Net Income From Continuing Ops | — | -5,034,596USD | -2,303,310USD | -2,639,833USD | -5,804,834USD | -7,645,872USD | — | — |
| Ebit | — | -4,714,179USD | -2,303,310USD | -2,635,699USD | -5,755,290USD | -7,621,351USD | -2,862,623USD | -1,644,623USD |
| Ebitda | — | -4,633,609USD | -1,870,946USD | -2,635,699USD | -5,755,290USD | -7,599,571USD | -1,431,310USD | -822,310USD |
| Depreciation And Amortization | — | 80,570USD | 432,364USD | 1,529,289USD | 5,755,290USD | 21,780USD | 1,431,313USD | 822,313USD |
| Reconciled Depreciation | — | 80,570USD | 0USD | — | 0USD | 21,780USD | — | — |
| Net Income Applicable To Common Shares | — | — | — | -2,639,833USD | -5,804,834USD | -7,645,872USD | -1,456,610USD | -836,097USD |
| 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 | 53,637,947USD | 25,664,322USD | 10,113,366USD | 8,446,968USD | 6,805,173USD | 5,711,691USD | 4,018,118USD | 4,150,110USD |
| Cash And Equivalents | 22,201,975USD | — | — | — | — | — | — | — |
| Total Current Assets | 32,848,363USD | 22,231,687USD | 7,784,000USD | 8,357,393USD | 6,664,633USD | 5,711,691USD | 4,018,118USD | 4,150,110USD |
| Other Current Assets | 272,280USD | 1,013,666USD | 376,584USD | 778,415USD | 748,044USD | 539,532USD | — | 38,406USD |
| Other Non Current Assets | 1,631,944USD | — | — | — | — | — | — | — |
| Total Liabilities | 14,070,607USD | — | — | — | — | — | — | — |
| Total Current Liabilities | 6,678,483USD | 2,744,829USD | 3,708,097USD | 5,680,265USD | 3,511,913USD | 1,501,702USD | 334,292USD | 253,775USD |
| Other Current Liabilities | 1,038,936USD | — | — | — | — | — | — | — |
| Total Stockholder Equity | 39,567,340USD | 22,181,330USD | 5,002,637USD | 2,133,165USD | 2,909,722USD | 3,826,451USD | 3,300,288USD | 3,896,335USD |
| Total Equity Including Noncontrolling Interest | 39,567,340USD | — | — | — | — | — | — | — |
| Net Receivables | 2,945,468USD | 7,543,666USD | 5,309,309USD | 5,210,379USD | 2,983,841USD | 2,356,468USD | 1,656,114USD | 1,950,684USD |
| Inventory | 2,133,153USD | 2,193,526USD | 1,855,673USD | 1,478,780USD | 2,137,912USD | 2,279,725USD | 2,033,258USD | 1,767,624USD |
| Property Plant Equipment Net | 18,008,652USD | 1,069,660USD | 965,981USD | 89,575USD | 140,540USD | — | — | — |
| Intangible Assets | 1,064,641USD | 1,182,398USD | 1,296,750USD | 89,575USD | 140,540USD | — | — | — |
| Short Term Debt | 695,269USD | 713,449USD | 2,960,536USD | 4,231,850USD | 2,743,763USD | 1,420,116USD | 249,711USD | — |
| Common Stock | 58,308USD | 42,711USD | 36,195USD | 34,214USD | 34,125USD | 34,125USD | 33,417USD | 33,246USD |
| Retained Earnings | -47,247,845USD | -35,587,657USD | -32,559,255USD | -27,020,456USD | -25,777,134USD | -24,127,500USD | -22,678,169USD | -21,707,032USD |
| Total Liab | — | 3,482,992USD | 5,110,729USD | 6,313,803USD | 3,895,451USD | 1,885,240USD | 717,830USD | 253,775USD |
| Other Current Liab | — | 1,303,494USD | 330,298USD | 1,312,052USD | 78,934USD | 72,610USD | 46,116USD | 37,442USD |
| Capital Stock | — | 42,711USD | 36,195USD | 34,214USD | 34,125USD | 34,125USD | 33,417USD | 33,246USD |
| Cash | — | 11,480,829USD | 242,434USD | 889,819USD | 794,836USD | 535,966USD | 328,746USD | 393,396USD |
| Cash And Short Term Investments | — | 11,480,829USD | 242,434USD | 889,819USD | 794,836USD | 535,966USD | 328,746USD | 393,396USD |
| Net Debt | — | -10,767,380USD | 4,120,734USD | 3,975,569USD | 2,332,465USD | 1,267,688USD | 304,503USD | -393,396USD |
| Short Long Term Debt | — | 609,644USD | 2,878,890USD | 4,142,275USD | 2,603,223USD | 1,420,116USD | 249,711USD | — |
| Short Long Term Debt Total | — | 713,449USD | 4,363,168USD | 4,865,388USD | 3,127,301USD | 1,803,654USD | 633,249USD | — |
| Accounts Payable | — | 727,886USD | 417,263USD | 136,363USD | 689,216USD | 8,976USD | 38,465USD | 216,333USD |
| Property Plant Equipment Gross | — | 2,148,675USD | 965,981USD | 89,575USD | 140,540USD | — | — | — |
| Common Stock Shares Outstanding | — | 40,189,804shares | 35,008,993shares | 34,193,531shares | 34,124,873shares | 33,640,829shares | 33,301,150shares | 33,244,061shares |
| Non Current Assets Total | — | 3,432,635USD | 2,329,366USD | 89,575USD | 140,540USD | 0USD | 0USD | 0USD |
| Non Current Liabilities Total | — | 738,163USD | 1,402,632USD | 633,538USD | 383,538USD | 383,538USD | 383,538USD | 0USD |
| Non Currrent Assets Other | — | 1,180,577USD | 66,635USD | -89,575USD | -140,540USD | — | — | — |
| Net Working Capital | — | 19,486,858USD | 4,075,903USD | 2,677,128USD | 3,152,720USD | 4,209,989USD | 3,683,826USD | 3,896,335USD |
| Unclassified Equity | — | 57,683,565USD | 37,489,502USD | 29,085,193USD | 28,618,606USD | 27,885,701USD | 25,911,623USD | 25,536,875USD |
| Long Term Debt | — | — | 633,538USD | 633,538USD | 383,538USD | 383,538USD | 383,538USD | — |
| Unclassified Current Liabilities | — | — | -2,878,890USD | -4,142,275USD | -2,603,223USD | -1,420,116USD | — | — |
| 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 | 53,637,947USD | 6,805,173USD | 4,656,530USD | 6,505,864USD | 4,125,332USD | 3,262,191USD | 3,403,727USD | 4,202,947USD |
| Cash And Equivalents | 22,201,975USD | — | — | — | — | — | — | — |
| Total Current Assets | 32,848,363USD | 6,664,633USD | 4,656,530USD | 6,505,864USD | 4,125,332USD | 3,262,191USD | 3,403,727USD | 4,202,947USD |
| Other Current Assets | 272,280USD | 748,044USD | 76,815USD | 96,119USD | 239,000USD | 45,926USD | 150,015USD | 71,137USD |
| Other Non Current Assets | 1,631,944USD | — | — | — | — | — | — | — |
| Total Liabilities | 14,070,607USD | — | — | — | — | — | — | — |
| Total Current Liabilities | 6,678,483USD | 3,511,913USD | 61,100USD | 39,491USD | 1,454,392USD | 94,249USD | 25,284USD | 43,102USD |
| Other Current Liabilities | 1,038,936USD | — | — | — | — | — | — | — |
| Total Stockholder Equity | 39,567,340USD | 2,909,722USD | 4,595,430USD | 6,466,373USD | 2,617,224USD | 3,148,634USD | 3,334,406USD | 4,157,339USD |
| Total Equity Including Noncontrolling Interest | 39,567,340USD | — | — | — | — | — | — | — |
| Net Receivables | 2,945,468USD | 2,983,841USD | 1,805,980USD | 1,826,385USD | 1,317,738USD | 1,128,444USD | 391,112USD | — |
| Inventory | 2,133,153USD | 2,137,912USD | 1,787,308USD | 2,580,571USD | 2,238,208USD | 1,662,140USD | 1,553,296USD | 993,913USD |
| Property Plant Equipment Net | 18,008,652USD | 140,540USD | 0USD | — | — | — | — | — |
| Intangible Assets | 1,064,641USD | 140,540USD | — | — | — | — | — | — |
| Short Term Debt | 695,269USD | 2,743,763USD | — | — | 1,068,000USD | — | — | — |
| Common Stock | 58,308USD | 34,125USD | 33,236USD | 33,155USD | 21,978USD | 19,641USD | 14,422USD | 11,522USD |
| Retained Earnings | -47,247,845USD | -25,777,134USD | -20,742,538USD | -18,439,228USD | -15,799,395USD | -10,040,370USD | -2,394,498USD | -937,888USD |
| Total Liab | — | 3,895,451USD | 61,100USD | 39,491USD | 1,508,108USD | 113,557USD | 69,321USD | 45,608USD |
| Other Current Liab | — | 78,934USD | 55,784USD | 39,491USD | 180,792USD | 40,739USD | 21,624USD | 11,043USD |
| Capital Stock | — | 34,125USD | 33,236USD | 33,155USD | 21,978USD | 19,641USD | — | — |
| Cash | — | 794,836USD | 986,427USD | 2,002,789USD | 330,385USD | 425,681USD | 1,309,304USD | 3,137,897USD |
| Cash And Short Term Investments | — | 794,836USD | 986,427USD | 2,002,789USD | 330,385USD | 425,681USD | 1,309,304USD | 3,137,897USD |
| Net Debt | — | 2,332,465USD | -986,427USD | -2,002,789USD | 791,331USD | -406,373USD | -1,265,267USD | -3,135,391USD |
| Short Long Term Debt | — | 2,603,223USD | — | — | 1,068,000USD | — | — | — |
| Short Long Term Debt Total | — | 3,127,301USD | — | — | 1,121,716USD | 19,308USD | 44,037USD | 2,506USD |
| Long Term Debt | — | 383,538USD | — | — | 53,716USD | 19,308USD | — | — |
| Accounts Payable | — | 689,216USD | 5,316USD | 0USD | 205,600USD | 53,510USD | 3,660USD | 32,058USD |
| Property Plant Equipment Gross | — | 140,540USD | 0USD | — | — | — | — | — |
| Common Stock Shares Outstanding | — | 33,589,818shares | 33,213,306shares | 32,025,620shares | 20,554,985shares | 17,889,327shares | 12,404,725shares | 4,178,904shares |
| Non Current Assets Total | — | 140,540USD | 0USD | 0USD | 0USD | 0USD | — | — |
| Non Current Liabilities Total | — | 383,538USD | 0USD | 0USD | 53,716USD | 19,308USD | 44,037USD | 2,506USD |
| Non Currrent Assets Other | — | -140,540USD | — | — | — | — | — | — |
| Net Working Capital | — | 3,152,720USD | 4,595,430USD | 6,466,373USD | 2,670,940USD | 3,167,942USD | — | — |
| Unclassified Current Liabilities | — | -2,603,223USD | — | — | -1,068,000USD | — | — | — |
| Unclassified Equity | — | 28,618,606USD | 25,271,496USD | 24,839,291USD | 18,372,663USD | 13,149,722USD | 5,714,482USD | 5,083,705USD |
| Net Tangible Assets | — | — | — | 6,466,373USD | 2,617,224USD | 3,148,634USD | 3,334,406USD | 4,157,339USD |
| Accumulated Other Comprehensive Income | — | — | — | — | — | 0USD | 0USD | — |
| 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 | 411,550USD | 80,570USD | 0USD | — | 0USD | 21,780USD | — | — |
| Stock Based Compensation | 4,963,440USD | 2,101,488USD | 432,367USD | 1,529,291USD | 5,307,809USD | 7,437,389USD | 616,667USD | 87,675USD |
| Change To Account Receivables | -3,005,031USD | -1,630,876USD | -519,595USD | -998,647USD | -189,294USD | -737,332USD | -391,112USD | -391,112USD |
| Change To Inventory | -834,062USD | 131,864USD | 703,263USD | -342,363USD | -576,068USD | -108,844USD | -559,383USD | -993,913USD |
| Change To Liabilities | 1,004,121USD | — | — | -205,600USD | 292,166USD | 49,850USD | -28,399USD | 13,247USD |
| Change In Working Capital | -6,630,282USD | -1,478,961USD | 224,581USD | -1,487,459USD | -666,271USD | -667,320USD | -1,040,030USD | -1,040,372USD |
| Operating Cash Flow | -15,191,570USD | — | — | — | — | — | — | — |
| Investing Cash Flow | -8,631,323USD | — | — | — | — | — | — | — |
| Net Debt Issuance | -899,729USD | — | — | — | — | — | — | — |
| Unclassified Financing Cash Flow | 49,279,761USD | -4,073,761USD | — | -3,780,405USD | -1,068,000USD | — | — | — |
| Financing Cash Flow | 48,380,032USD | — | — | — | — | — | — | — |
| Change In Cash | 24,557,139USD | -191,591USD | -1,016,362USD | 1,672,404USD | -95,296USD | -883,623USD | -1,828,593USD | 3,082,827USD |
| End Cash Flow | 25,351,975USD | — | — | — | — | — | — | — |
| Net Income | — | -5,034,596USD | -2,303,310USD | -2,639,833USD | -5,804,834USD | -7,645,872USD | -1,456,610USD | -836,097USD |
| Other Non Cash Items | — | -94,253USD | 630,000USD | 490,000USD | 5,921,081USD | -29,600USD | 21,780USD | 1,070,847USD |
| Total Cash From Operating Activities | — | -4,425,752USD | -1,016,362USD | -2,108,000USD | -1,163,296USD | -883,623USD | -1,858,193USD | -1,786,288USD |
| Capital Expenditures | — | 0USD | 0USD | 0USD | -4USD | 0USD | 0USD | 0USD |
| Free Cash Flow | — | -4,425,752USD | -1,016,362USD | -2,108,000USD | -1,163,296USD | -883,623USD | -1,858,193USD | -1,786,288USD |
| Net Borrowings | — | 2,986,761USD | 0USD | 0USD | 1,068,000USD | 1,068,000USD | 29,600USD | 29,600USD |
| Total Cash From Financing Activities | — | 4,234,161USD | 0USD | 3,780,405USD | 1,068,000USD | 1,068,000USD | 29,600USD | 4,869,115USD |
| Issuance Of Capital Stock | — | 1,087,000USD | 0USD | 3,780,405USD | 0USD | — | — | — |
| Begin Period Cash Flow | — | 986,427USD | 2,002,789USD | 330,385USD | 425,681USD | 1,309,304USD | 3,137,897USD | 55,070USD |
| End Period Cash Flow | — | 794,836USD | 986,427USD | 2,002,789USD | 330,385USD | 425,681USD | 1,309,304USD | 3,137,897USD |
| Other Cashflows From Financing Activities | — | 4,234,161USD | — | 3,780,405USD | 1,068,000USD | — | 29,600USD | 4,869,115USD |
| Cash And Cash Equivalents Changes | — | — | — | — | -95,296USD | — | — | — |
| Unclassified Operating Cash Flow | — | — | — | — | -5,921,081USD | — | — | -1,068,341USD |
| 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 | -3,028,402USD | -5,538,799USD | -1,243,322USD | -1,649,634USD | -1,449,331USD | -971,137USD | -964,494USD | -729,078USD |
| Depreciation | 161,999USD | 137,562USD | 50,965USD | 80,570USD | 0USD | 0USD | 0USD | — |
| Stock Based Compensation | -206,271USD | 2,552,269USD | 466,765USD | 732,905USD | 888,494USD | 214,690USD | 265,399USD | 186,871USD |
| Other Non Cash Items | 728,389USD | 993,606USD | 135,800USD | 400,211USD | 20,000USD | 133,191USD | 85,250USD | -40,000USD |
| Change To Account Receivables | -1,040,006USD | -234,534USD | -2,362,338USD | -841,947USD | -720,354USD | 161,379USD | -229,954USD | 210,575USD |
| Change To Inventory | -337,853USD | -695,458USD | 977,697USD | 624,281USD | -246,467USD | -265,634USD | 19,684USD | 259,639USD |
| Change In Working Capital | -1,234,499USD | -228,638USD | -1,904,277USD | 244,616USD | -1,509,348USD | -235,043USD | 20,814USD | 554,672USD |
| Total Cash From Operating Activities | -3,578,784USD | -2,084,000USD | -2,494,069USD | -924,237USD | -2,050,185USD | -858,299USD | -593,031USD | -27,535USD |
| Capital Expenditures | -500,000USD | -500,000USD | 0USD | -3USD | -5USD | 0USD | 0USD | 0USD |
| Free Cash Flow | -3,078,784USD | -2,584,000USD | -2,494,069USD | -924,240USD | -2,050,185USD | -858,299USD | -593,031USD | -27,535USD |
| Total Cashflows From Investing Activities | -2,285,375USD | -500,000USD | — | — | — | — | — | — |
| Net Borrowings | -2,199,290USD | -263,385USD | 1,789,052USD | 1,183,107USD | 1,170,405USD | 633,249USD | 0USD | — |
| Total Cash From Financing Activities | 17,102,554USD | 1,936,615USD | 2,589,052USD | 1,183,107USD | 2,257,405USD | 793,649USD | 0USD | 0USD |
| Issuance Of Capital Stock | 19,301,844USD | — | — | 0USD | 1,087,000USD | — | — | 0USD |
| Change In Cash | 11,238,395USD | -647,385USD | 94,983USD | 258,870USD | 207,220USD | -64,650USD | -593,031USD | -27,535USD |
| Begin Period Cash Flow | 242,434USD | 889,819USD | 794,836USD | 535,966USD | 328,746USD | 393,396USD | 986,427USD | 1,013,962USD |
| End Period Cash Flow | 11,480,829USD | 242,434USD | 889,819USD | 794,836USD | 535,966USD | 328,746USD | 393,396USD | 986,427USD |
| Other Cashflows From Investing Activities | -2,285,375USD | -500,000USD | — | — | — | — | — | — |
| Other Cashflows From Financing Activities | 17,102,554USD | -800,000USD | 800,000USD | -1,087,000USD | 1,087,000USD | 793,649USD | — | — |
| Unclassified Financing Cash Flow | -17,102,554USD | 3,000,000USD | — | 1,087,000USD | -1,087,000USD | — | — | — |
| 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.