NSTS
NSTS Bancorp, Inc.
Company overview
- Market capitalization
- $74.23M
- Employees
- 49
- Latest publication
- 2026-09-29
About NSTS Bancorp, Inc.
NSTS Bancorp, Inc. operates as a savings and loan holding company for North Shore Trust and Savings that provides banking products and services in Illinois. The company offers interest-bearing and noninterest-bearing checking, money market, savings, and time deposit accounts; and one- to four-family residential mortgages, multifamily and commercial real estate mortgages, construction, consumer loans, other collateral and unsecured personal loans. It also provides online banking services. The company operates through full-service banking offices in Lake County, Illinois; and three loan production offices in Chicago, Plainfield, and Aurora. NSTS Bancorp, Inc. was founded in 1921 and is headquartered in Waukegan, Illinois.
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 | 3,985,000USD | 3,240,000USD | 3,319,000USD | 3,321,000USD | 3,394,000USD | 2,992,000USD | 3,317,000USD | 3,030,000USD |
| Interest Income | 2,492,000USD | 2,585,000USD | 2,680,000USD | 2,825,000USD | 2,738,000USD | 2,750,000USD | 2,676,000USD | 2,660,000USD |
| Interest Expense | 746,000USD | 728,000USD | 802,000USD | 879,000USD | 930,000USD | 919,000USD | 938,000USD | 830,000USD |
| Net Interest Income | 1,746,000USD | 1,857,000USD | 1,878,000USD | 1,946,000USD | 1,808,000USD | 1,831,000USD | 1,738,000USD | 1,830,000USD |
| Non Interest Income | 1,493,000USD | — | — | — | — | — | — | — |
| Revenue Net Of Interest Expense | 3,239,000USD | — | — | — | — | — | — | — |
| Non Interest Expense | 3,442,000USD | — | — | — | — | — | — | — |
| Labor And Related Expense | 1,772,000USD | — | — | — | — | — | — | — |
| Income Before Tax | -204,000USD | -39,000USD | 135,000USD | 65,000USD | -258,000USD | -328,000USD | -46,000USD | -171,000USD |
| Income Tax Expense | 0USD | — | — | — | — | — | 320,000USD | — |
| Net Income | -204,000USD | -39,000USD | 135,000USD | 65,000USD | -258,000USD | -328,000USD | -46,000USD | -171,000USD |
| Cost Of Revenue | — | 702,000USD | 640,000USD | 829,000USD | 987,000USD | 882,000USD | 867,000USD | 850,000USD |
| Gross Profit | — | 2,538,000USD | 2,679,000USD | 2,492,000USD | 2,407,000USD | 2,110,000USD | 2,450,000USD | 2,180,000USD |
| Selling General Administrative | — | 1,749,000USD | 1,636,000USD | 1,683,000USD | 1,800,000USD | 1,649,000USD | 1,875,000USD | 1,602,000USD |
| Selling And Marketing Expenses | — | 24,000USD | 28,000USD | 32,000USD | 39,000USD | 42,000USD | 51,000USD | 60,000USD |
| Total Operating Expenses | — | 2,577,000USD | 2,544,000USD | 2,427,000USD | 2,665,000USD | 2,438,000USD | 2,496,000USD | 2,351,000USD |
| Operating Income | — | -39,000USD | 135,000USD | 65,000USD | -258,000USD | -328,000USD | -46,000USD | -171,000USD |
| Tax Provision | — | 0USD | 0USD | 0USD | 0USD | 0USD | 0USD | 0USD |
| Net Income From Continuing Ops | — | -39,000USD | 135,000USD | 65,000USD | -258,000USD | -328,000USD | -46,000USD | -171,000USD |
| Ebit | — | -39,000USD | 135,000USD | 65,000USD | -258,000USD | -328,000USD | -46,000USD | -171,000USD |
| Ebitda | — | 37,000USD | 210,000USD | 140,000USD | -181,000USD | -253,000USD | 28,000USD | -101,000USD |
| Depreciation And Amortization | — | 76,000USD | 75,000USD | 75,000USD | 77,000USD | 75,000USD | 74,000USD | 70,000USD |
| Reconciled Depreciation | — | 76,000USD | 75,000USD | 75,000USD | 77,000USD | 75,000USD | 74,000USD | 70,000USD |
| Total Other Income Expense Net | — | — | — | — | — | — | -46,000USD | -252,000USD |
| 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 |
|---|---|---|---|---|---|---|---|
| Total Revenue | 13,265,000USD | 12,033,000USD | 6,461,000USD | 7,498,000USD | 6,118,000USD | 7,473,000USD | 7,777,658USD |
| Cost Of Revenue | 3,338,000USD | 3,314,000USD | 1,684,000USD | 534,000USD | 917,000USD | 1,952,000USD | 1,822,802USD |
| Gross Profit | 9,927,000USD | 8,719,000USD | 4,777,000USD | 6,964,000USD | 5,201,000USD | 5,521,000USD | 5,954,856USD |
| Selling General Administrative | 6,909,000USD | 6,535,000USD | 5,127,000USD | 4,414,000USD | 3,675,000USD | 4,528,000USD | 4,065,214USD |
| Selling And Marketing Expenses | 141,000USD | 286,000USD | 104,000USD | 90,000USD | 71,000USD | 68,000USD | 100,711USD |
| Unclassified Operating Expenses | 3,263,000USD | 2,687,000USD | 2,504,000USD | 2,287,000USD | 1,724,000USD | 1,540,000USD | 1,460,859USD |
| Total Operating Expenses | 10,313,000USD | 9,508,000USD | 7,735,000USD | 6,791,000USD | 5,470,000USD | 6,136,000USD | 5,626,784USD |
| Operating Income | -386,000USD | -789,000USD | -2,958,000USD | 173,000USD | -269,000USD | -615,000USD | 328,072USD |
| Interest Income | 10,993,000USD | 10,304,000USD | 7,503,000USD | 6,348,000USD | 5,038,000USD | 6,010,456USD | 7,011,566USD |
| Interest Expense | 3,530,000USD | 3,243,000USD | 1,508,000USD | 764,000USD | 940,000USD | 1,487,739USD | 1,725,854USD |
| Net Interest Income | 7,463,000USD | 7,061,000USD | 6,400,000USD | 5,584,000USD | 4,098,000USD | 4,522,717USD | 5,285,712USD |
| Income Before Tax | -386,000USD | -789,000USD | -2,958,000USD | 173,000USD | -269,000USD | -615,000USD | 328,072USD |
| Tax Provision | 0USD | 0USD | 115,000USD | 146,000USD | -214,000USD | -503,341USD | -85,739USD |
| Net Income | -386,000USD | -789,000USD | -3,957,000USD | 27,000USD | -55,000USD | -112,000USD | 413,811USD |
| Net Income From Continuing Ops | -386,000USD | -789,000USD | -149,000USD | 27,000USD | -55,000USD | -111,712USD | 413,811USD |
| Ebitda | -386,000USD | -496,000USD | -2,692,000USD | 440,000USD | -1,000USD | -325,000USD | 612,431USD |
| Reconciled Depreciation | 302,000USD | 293,000USD | 260,000USD | 267,000USD | 268,000USD | 290,438USD | 284,359USD |
| Ebit | — | -789,000USD | -2,958,000USD | 173,000USD | -269,000USD | -615,438USD | 328,072USD |
| Depreciation And Amortization | — | 293,000USD | 266,000USD | 267,000USD | 268,000USD | 290,438USD | 284,359USD |
| Total Other Income Expense Net | — | -10,807,000USD | -814,000USD | -786,000USD | 292,000USD | -289,947USD | -791,932USD |
| Income Tax Expense | — | — | 999,000USD | 146,000USD | -214,000USD | -503,000USD | -85,739USD |
| Net Income Applicable To Common Shares | — | — | — | — | -55,000USD | -111,712USD | 413,811USD |
| Source | 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 | 269,916,000USD | 270,318,000USD | 266,648,000USD | 269,842,000USD | 275,976,000USD | 282,700,000USD | 278,688,000USD | 268,439,000USD |
| Cash And Equivalents | 47,522,000USD | — | — | — | — | — | — | — |
| Total Liabilities | 189,795,000USD | — | — | — | — | — | — | — |
| Total Stockholder Equity | 80,121,000USD | 79,974,000USD | 79,974,000USD | 78,939,000USD | 77,833,000USD | 77,462,000USD | 76,490,000USD | 78,436,000USD |
| Total Equity Including Noncontrolling Interest | 80,121,000USD | — | — | — | — | — | — | — |
| Property Plant Equipment Net | 5,000,000USD | 5,053,000USD | 5,113,000USD | 5,180,000USD | 5,252,000USD | 5,290,000USD | 5,311,000USD | 5,250,000USD |
| Common Stock | 56,000USD | 56,000USD | 56,000USD | 56,000USD | 56,000USD | 56,000USD | 56,000USD | 56,000USD |
| Retained Earnings | 39,637,000USD | 39,841,000USD | 39,880,000USD | 39,745,000USD | 39,680,000USD | 39,938,000USD | 40,266,000USD | 40,312,000USD |
| Accumulated Other Comprehensive Income | -5,981,000USD | -5,961,000USD | -5,761,000USD | -6,223,000USD | -7,028,000USD | -7,527,000USD | -8,606,000USD | -6,827,000USD |
| Total Liab | — | 190,344,000USD | 186,674,000USD | 190,903,000USD | 198,143,000USD | 205,238,000USD | 202,198,000USD | 190,003,000USD |
| Other Current Liab | — | 158,101,000USD | 155,476,000USD | 161,804,000USD | 167,848,000USD | 165,159,000USD | 165,069,000USD | 155,035,000USD |
| Capital Stock | — | 56,000USD | 56,000USD | 56,000USD | 56,000USD | 56,000USD | 56,000USD | 56,000USD |
| Other Assets | — | 186,598,000USD | 180,649,000USD | 183,267,000USD | — | 205,258,000USD | 200,035,000USD | 186,067,000USD |
| Cash | — | 44,386,000USD | 35,287,000USD | 35,380,000USD | 48,982,000USD | 58,948,000USD | 54,975,000USD | 36,086,000USD |
| Cash And Short Term Investments | — | 49,452,000USD | 36,897,000USD | 36,176,000USD | 49,940,000USD | 59,828,000USD | 55,975,000USD | 111,326,000USD |
| Total Current Assets | — | 50,370,000USD | 37,822,000USD | 37,091,000USD | 50,791,000USD | 60,688,000USD | 56,845,000USD | 112,181,000USD |
| Total Current Liabilities | — | 158,101,000USD | 155,476,000USD | 161,804,000USD | 167,848,000USD | 165,159,000USD | 165,069,000USD | 155,035,000USD |
| Net Debt | — | -15,952,000USD | -7,692,000USD | -9,877,000USD | -22,089,000USD | -22,987,000USD | -23,149,000USD | -5,360,000USD |
| Short Long Term Debt Total | — | 28,434,000USD | 27,595,000USD | 25,503,000USD | 26,893,000USD | 35,961,000USD | 31,826,000USD | 30,726,000USD |
| Long Term Debt | — | 28,434,000USD | 27,595,000USD | 25,503,000USD | 26,893,000USD | 35,961,000USD | 31,826,000USD | 30,726,000USD |
| Long Term Investments | — | 76,717,000USD | 78,719,000USD | 79,561,000USD | 69,588,000USD | 70,319,000USD | 71,249,000USD | 75,240,000USD |
| Short Term Investments | — | 5,066,000USD | 1,610,000USD | 796,000USD | 958,000USD | 880,000USD | 1,000,000USD | 75,240,000USD |
| Net Receivables | — | 918,000USD | 925,000USD | 915,000USD | 851,000USD | 860,000USD | 870,000USD | 855,000USD |
| Common Stock Shares Outstanding | — | 4,917,167shares | 4,915,366shares | 4,909,533shares | 4,886,652shares | 4,883,913shares | 4,882,834shares | 4,908,504shares |
| Non Current Assets Total | — | 219,948,000USD | 228,826,000USD | 232,751,000USD | 225,185,000USD | 222,012,000USD | 221,843,000USD | 156,258,000USD |
| Non Current Liabilities Total | — | 32,243,000USD | 31,198,000USD | 29,099,000USD | 30,295,000USD | 40,079,000USD | 37,129,000USD | 34,968,000USD |
| Non Currrent Assets Other | — | 13,838,000USD | 13,510,000USD | 13,769,000USD | 14,039,000USD | 14,448,000USD | 14,709,000USD | 14,077,000USD |
| Unclassified Non Current Assets | — | -62,258,000USD | -49,165,000USD | -49,026,000USD | 136,306,000USD | -73,303,000USD | -69,461,000USD | -124,376,000USD |
| Unclassified Non Current Liabilities | — | 3,809,000USD | 3,603,000USD | 3,596,000USD | 3,402,000USD | 4,118,000USD | 5,303,000USD | 4,242,000USD |
| Unclassified Equity | — | 45,982,000USD | 45,743,000USD | 45,305,000USD | 45,069,000USD | 44,939,000USD | 44,718,000USD | 44,839,000USD |
| Property Plant Equipment Gross | — | — | 11,795,000USD | — | — | — | 11,691,000USD | — |
| Other Current Assets | — | — | — | — | — | — | -870,000USD | — |
| Short Term Debt | — | — | — | — | — | — | 5,000,000USD | — |
| Unclassified Current Liabilities | — | — | — | — | — | — | -5,000,000USD | — |
| 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 |
|---|---|---|---|---|---|---|---|
| Total Assets | 266,648,000USD | 278,688,000USD | 256,776,000USD | 264,206,000USD | 340,869,000USD | 242,219,000USD | 235,549,000USD |
| Total Liab | 186,674,000USD | 202,198,000USD | 179,231,000USD | 183,664,000USD | 295,686,000USD | 195,494,000USD | 189,785,000USD |
| Total Stockholder Equity | 79,974,000USD | 76,490,000USD | 77,545,000USD | 80,542,000USD | 45,183,000USD | 46,725,000USD | 45,764,000USD |
| Other Current Liab | 155,476,000USD | 165,069,000USD | 142,438,000USD | 152,028,000USD | 173,665,000USD | 165,396,000USD | 169,733,000USD |
| Common Stock | 56,000USD | 56,000USD | 56,000USD | 54,000USD | — | — | — |
| Capital Stock | 56,000USD | 56,000USD | 56,000USD | 54,000USD | — | — | — |
| Retained Earnings | 39,880,000USD | 40,266,000USD | 41,055,000USD | 45,291,000USD | 45,264,000USD | 45,319,000USD | 45,431,000USD |
| Other Assets | 180,649,000USD | 222,843,000USD | 222,639,000USD | 3,614,000USD | 8,161,000USD | 28,788,478USD | 39,824,137USD |
| Cash | 35,287,000USD | 54,975,000USD | 33,379,000USD | 17,624,000USD | 125,080,000USD | 44,304,000USD | 52,550,000USD |
| Cash And Short Term Investments | 36,897,000USD | 55,975,000USD | 37,644,000USD | 138,829,000USD | 226,030,000USD | 125,925,000USD | 121,119,000USD |
| Total Current Assets | 37,822,000USD | 56,845,000USD | 38,402,000USD | 139,681,000USD | 226,671,000USD | 126,597,000USD | 121,756,000USD |
| Total Current Liabilities | 155,476,000USD | 165,069,000USD | 142,438,000USD | 152,028,000USD | 173,665,000USD | 165,396,000USD | 169,733,000USD |
| Net Debt | -7,692,000USD | -23,149,000USD | -609,000USD | 14,012,000USD | -3,059,000USD | -14,206,000USD | -32,499,000USD |
| Short Long Term Debt Total | 27,595,000USD | 31,826,000USD | 32,770,000USD | 31,636,000USD | 122,021,000USD | 30,099,000USD | 20,052,000USD |
| Long Term Debt | 27,595,000USD | 31,826,000USD | 32,770,000USD | 31,636,000USD | 122,021,000USD | 30,098,611USD | 20,051,794USD |
| Long Term Investments | 78,719,000USD | 71,249,000USD | 82,135,000USD | 121,205,000USD | 100,950,000USD | 81,620,345USD | 68,568,916USD |
| Short Term Investments | 1,610,000USD | 1,000,000USD | 4,265,000USD | 121,205,000USD | 100,950,000USD | 81,620,000USD | 68,569,000USD |
| Net Receivables | 925,000USD | 870,000USD | 758,000USD | 852,000USD | 641,000USD | 672,051USD | 636,319USD |
| Property Plant Equipment Net | 5,113,000USD | 5,311,000USD | 5,285,000USD | 5,035,000USD | 5,087,000USD | 5,213,000USD | 5,400,000USD |
| Property Plant Equipment Gross | 11,795,000USD | 11,691,000USD | 11,376,000USD | 10,861,000USD | 10,649,000USD | 10,806,569USD | 10,764,394USD |
| Accumulated Other Comprehensive Income | -5,761,000USD | -8,606,000USD | -8,223,000USD | -11,125,000USD | -81,000USD | 1,406,000USD | 333,188USD |
| Common Stock Shares Outstanding | 4,887,508shares | 4,911,461shares | 5,004,498shares | 4,729,236shares | 5,397,959shares | 5,397,959shares | 5,397,959shares |
| Non Current Assets Total | 228,826,000USD | 221,843,000USD | 218,374,000USD | 124,525,000USD | 114,198,000USD | 115,623,000USD | 113,793,000USD |
| Non Current Liabilities Total | 31,198,000USD | 37,129,000USD | 36,793,000USD | 31,636,000USD | 122,021,000USD | 30,099,000USD | 20,052,000USD |
| Non Currrent Assets Other | 13,510,000USD | 14,709,000USD | 14,216,000USD | 16,131,000USD | 12,473,000USD | 9,983,000USD | 9,994,000USD |
| Unclassified Non Current Assets | -49,165,000USD | -92,269,000USD | -105,901,000USD | -21,460,000USD | -12,473,000USD | -9,981,823USD | -9,994,053USD |
| Unclassified Non Current Liabilities | 3,603,000USD | 5,303,000USD | 4,023,000USD | — | -1,442,000USD | -1,839,718USD | -2,152,212USD |
| Unclassified Equity | 45,743,000USD | 44,718,000USD | 44,601,000USD | 46,268,000USD | — | — | — |
| Short Term Debt | — | 5,000,000USD | — | — | 5,000,000USD | — | — |
| Unclassified Current Liabilities | — | -5,000,000USD | — | — | -290,621,000USD | -186,404,071USD | -184,371,457USD |
| Other Current Assets | — | — | 34,137,000USD | 18,476,000USD | 125,721,000USD | 44,976,280USD | 53,186,762USD |
| Inventory | — | — | -83,893,000USD | -19,328,000USD | -125,721,000USD | -44,976,280USD | -53,186,762USD |
| Unclassified Current Assets | — | — | -34,137,000USD | -18,476,000USD | -125,721,000USD | -44,975,331USD | -53,186,081USD |
| Other Liab | — | — | — | — | 1,442,000USD | 1,840,107USD | 2,152,418USD |
| Accounts Payable | — | — | — | — | 285,621,000USD | 186,404,071USD | 184,371,457USD |
| Net Tangible Assets | — | — | — | — | 45,183,000USD | 46,725,272USD | 45,764,244USD |
| Source | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy |
Cash flow YTD
| Metric | Q2 20262026-06-30 · USD |
|---|---|
| Depreciation | 150,000USD |
| Stock Based Compensation | 588,000USD |
| Deferred Income Tax | -88,000USD |
| Change To Liabilities | 219,000USD |
| Operating Cash Flow | 8,448,000USD |
| Capital Expenditures | -37,000USD |
| Net Investments | 0USD |
| Unclassified Investing Cash Flow | 2,291,000USD |
| Investing Cash Flow | 2,254,000USD |
| Net Common Stock Issuance | -116,000USD |
| Unclassified Financing Cash Flow | 2,894,000USD |
| Financing Cash Flow | 2,778,000USD |
| Change In Cash | 13,480,000USD |
| End Cash Flow | 47,522,000USD |
| 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 | -39,000USD | 135,000USD | 65,000USD | -258,000USD | -328,000USD | -46,000USD | -171,000USD | -326,000USD |
| Depreciation | 76,000USD | 75,000USD | 75,000USD | 77,000USD | 75,000USD | 74,000USD | 70,000USD | 75,000USD |
| Stock Based Compensation | 173,000USD | 365,000USD | 45,000USD | 238,000USD | 221,000USD | 341,000USD | 214,000USD | 213,000USD |
| Other Non Cash Items | 5,385,000USD | 6,531,000USD | 2,662,000USD | 1,031,000USD | -1,349,000USD | 7,809,000USD | 2,154,000USD | -2,528,000USD |
| Change To Account Receivables | -103,000USD | -965,000USD | 434,000USD | 97,000USD | -531,000USD | 271,000USD | -40,000USD | -398,000USD |
| Change In Working Capital | 17,000USD | -3,023,000USD | 1,728,000USD | -433,000USD | -1,295,000USD | 1,181,000USD | -653,000USD | 934,000USD |
| Total Cash From Operating Activities | 5,533,000USD | 3,211,000USD | 2,862,000USD | 655,000USD | -2,676,000USD | 9,359,000USD | 1,614,000USD | -1,632,000USD |
| Capital Expenditures | -16,000USD | -147,000USD | -93,000USD | -39,000USD | -54,000USD | -135,000USD | -52,000USD | -116,000USD |
| Free Cash Flow | 5,533,000USD | 3,064,000USD | 2,955,000USD | 616,000USD | -2,730,000USD | 9,224,000USD | 1,562,000USD | -1,748,000USD |
| Investments | 1,615,000USD | 1,387,000USD | -8,781,000USD | -4,134,000USD | 2,424,000USD | -1,142,000USD | -453,000USD | -1,528,000USD |
| Total Cashflows From Investing Activities | 351,000USD | 723,000USD | -8,781,000USD | -4,134,000USD | 2,424,000USD | -1,142,000USD | -453,000USD | -1,528,000USD |
| Total Cash From Financing Activities | 3,464,000USD | -4,027,000USD | -7,434,000USD | -6,487,000USD | 4,225,000USD | 10,672,000USD | 1,000,000USD | -769,000USD |
| Change In Cash | 9,348,000USD | -93,000USD | -13,353,000USD | -9,966,000USD | 3,973,000USD | 18,889,000USD | 2,161,000USD | -3,929,001USD |
| Begin Period Cash Flow | 34,042,000USD | 34,135,000USD | 47,488,000USD | 57,454,000USD | 53,481,000USD | 34,592,000USD | 32,431,000USD | 36,360,000USD |
| End Period Cash Flow | 43,390,000USD | 34,042,000USD | 34,135,000USD | 47,488,000USD | 57,454,000USD | 53,481,000USD | 34,592,000USD | 32,430,999USD |
| Other Cashflows From Investing Activities | 351,000USD | -2,993,000USD | 4,521,000USD | -5,403,000USD | 161,000USD | -2,389,000USD | -3,275,000USD | -1,412,000USD |
| Other Cashflows From Financing Activities | 3,464,000USD | -4,027,000USD | -7,434,000USD | -6,379,000USD | 4,225,000USD | 11,243,000USD | 1,427,000USD | -579,000USD |
| Unclassified Investing Cash Flow | -1,599,000USD | 2,476,000USD | -4,428,000USD | 5,442,000USD | — | 2,524,000USD | 3,327,000USD | 1,528,000USD |
| Net Borrowings | — | 0USD | 0USD | — | — | 0USD | 0USD | — |
| Sale Purchase Of Stock | — | -6,000USD | 0USD | -108,000USD | — | -571,000USD | -427,000USD | -190,000USD |
| Unclassified Operating Cash Flow | — | — | -1,713,000USD | — | — | — | — | — |
| 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 |
|---|---|---|---|---|---|---|---|
| Net Income | -386,000USD | -789,000USD | -3,957,000USD | 27,000USD | -55,000USD | -112,000USD | 413,811USD |
| Depreciation | 302,000USD | 293,000USD | 266,000USD | 267,000USD | 268,000USD | 290,438USD | 284,359USD |
| Stock Based Compensation | 924,000USD | 981,000USD | 718,000USD | 246,000USD | 0USD | — | — |
| Other Non Cash Items | 4,629,000USD | 7,912,000USD | 1,936,000USD | 1,663,000USD | 2,834,000USD | -193,000USD | 586,558USD |
| Change To Account Receivables | -871,000USD | -46,000USD | 165,000USD | 648,000USD | -1,268,000USD | -272,000USD | -122,062USD |
| Change In Working Capital | -1,417,000USD | 1,036,000USD | 1,468,000USD | 786,000USD | -1,595,000USD | -605,000USD | 458,394USD |
| Total Cash From Operating Activities | 4,052,000USD | 9,433,000USD | 431,000USD | 2,989,000USD | 1,452,000USD | -620,000USD | 1,743,122USD |
| Capital Expenditures | -104,000USD | -319,000USD | -516,000USD | -215,000USD | -142,000USD | -104,000USD | -114,132USD |
| Free Cash Flow | 3,948,000USD | 9,114,000USD | -85,000USD | 2,774,000USD | 1,310,000USD | -724,000USD | 1,628,990USD |
| Investments | -3,952,000USD | -8,163,000USD | 7,279,000USD | -44,478,000USD | -13,635,000USD | -4,588,311USD | 1,279,634USD |
| Total Cashflows From Investing Activities | -9,768,000USD | -8,163,000USD | 24,950,000USD | -44,478,000USD | -11,849,000USD | -5,934,000USD | 3,771,137USD |
| Net Borrowings | -5,000,000USD | 0USD | 5,000,000USD | -9,319,000USD | 1,000,000USD | 4,000,000USD | 4,000,000USD |
| Total Cash From Financing Activities | -13,723,000USD | 20,823,000USD | -7,140,000USD | -66,975,000USD | 100,140,000USD | 6,041,890USD | 8,190,943USD |
| Sale Purchase Of Stock | -114,000USD | -1,079,000USD | -2,381,000USD | -4,319,000USD | — | — | — |
| Change In Cash | -19,439,000USD | 22,093,000USD | 18,241,000USD | -108,464,000USD | 89,743,000USD | -511,000USD | 13,705,202USD |
| Begin Period Cash Flow | 53,481,000USD | 31,388,000USD | 13,147,000USD | 121,611,000USD | 31,868,000USD | 32,379,443USD | 18,674,241USD |
| End Period Cash Flow | 34,042,000USD | 53,481,000USD | 31,388,000USD | 13,147,000USD | 121,611,000USD | 31,868,229USD | 32,379,443USD |
| Other Cashflows From Investing Activities | -5,712,000USD | -17,680,000USD | -15,330,000USD | -7,603,000USD | 10,895,000USD | 6,493,262USD | -148,365USD |
| Other Cashflows From Financing Activities | -8,824,000USD | 21,902,000USD | -9,759,000USD | -107,096,000USD | 99,140,000USD | 2,043,000USD | 8,190,943USD |
| Unclassified Investing Cash Flow | — | 17,999,000USD | 33,517,000USD | 7,818,000USD | -8,967,000USD | -7,734,951USD | 2,754,000USD |
| Issuance Of Capital Stock | — | — | 0USD | 49,440,000USD | 0USD | — | — |
| Dividends Paid | — | — | — | -4,319,000USD | — | — | — |
| Unclassified Financing Cash Flow | — | — | — | 58,078,000USD | — | — | -4,000,000USD |
| Change To Liabilities | — | — | — | — | 0USD | 0USD | 0USD |
| Source | 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.