SBC
SBC Medical Group Holdings Inc
Company overview
- Market capitalization
- $517.32M
- Employees
- 863
- Latest publication
- 2026-09-29
About SBC Medical Group Holdings Inc
SBC Medical Group Holdings Incorporated, together with its subsidiaries, provides management services to cosmetic treatment centers in Japan, Vietnam, the United States, and Singapore. The company offers advertising and marketing services across social media networks; staff management services, such as recruitment and training; booking reservations for franchisee clinic customers; assistance with franchisee employee housing rentals; leasehold improvement services; and design services for clinics, medical equipment, and medical consumables procurement. It also provides loyalty program management, labor and function supporting, and management consulting services; and IT software solutions, as well as engages in franchising activities; and distributes medical equipment and devices, implants, injection materials, other medical consumables, skin care and beauty products, and cosmetic products to franchisee clinics for resale to clinic customers. In addition, the company offers surgical and non-surgical surgeries that include breast augmentation; liposuction; rejuvenation treatments, such as treatment of wrinkles, acne, scars, cellulite, excess fat, discoloration, and signs of aging; laser skin toning and spot removal; eyes double fold surgery; rhinoplasty; treatment of osmidrosis and hyperhidrosis; hair transplants; gynecological formation treatments; laser hair removal; face line surgeries; cosmetical dental procedures; tattoo removal; lasik eye surgery; lateral canthoplasty; brow lift procedures; androgenetic alopecia treatment; and cheek sagging prevention methods. Further, it owns and operates treatment centers under the SBC brand. SBC Medical Group Holdings Incorporated was founded in 2000 and is headquartered in Irvine, California.
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 | 49,188,068USD | 43,060,562USD | 39,566,706USD | 43,353,235USD | 43,358,847USD | 47,328,701USD | 44,420,537USD | 53,084,883USD |
| Cost Of Revenue | 13,210,752USD | 13,024,364USD | 10,638,132USD | 13,452,168USD | 13,348,270USD | 9,595,617USD | 10,548,170USD | 9,845,793USD |
| Gross Profit | 35,977,316USD | 30,036,198USD | 28,928,574USD | 29,901,067USD | 30,010,577USD | 37,733,084USD | 33,872,367USD | 43,239,090USD |
| Selling General Administrative | 17,016,766USD | 12,233,818USD | 20,588,095USD | 13,648,380USD | 13,418,872USD | 12,141,977USD | 12,674,100USD | 28,631,119USD |
| Total Operating Expenses | 17,016,766USD | 12,316,183USD | 16,079,682USD | 14,019,827USD | 15,456,385USD | 13,531,010USD | 29,154,705USD | 29,404,487USD |
| Operating Income | 18,960,550USD | 17,720,015USD | 12,848,892USD | 15,881,240USD | 14,554,192USD | 24,202,074USD | 4,717,662USD | 13,834,603USD |
| Total Other Income Expense Net | 594,136USD | 1,136,596USD | 5,718,106USD | 2,625,624USD | -1,013,831USD | 7,249,333USD | 1,341,669USD | -726,752USD |
| Interest Income | 8,520USD | 121,369USD | 284USD | 120,384USD | 22,882USD | 55,333USD | 17,340USD | 7,950USD |
| Interest Expense | 128,629USD | 114,806USD | 56,090USD | 48,635USD | 49,651USD | 6,207USD | 12,402USD | 5,466USD |
| Income Before Tax | 19,554,686USD | 18,856,611USD | 18,566,998USD | 18,506,864USD | 13,540,361USD | 31,451,407USD | 6,059,331USD | 13,107,851USD |
| Income Tax Expense | 7,823,743USD | 7,527,591USD | 4,287,103USD | 5,673,538USD | 11,100,509USD | 9,959,457USD | -488,553USD | 10,273,384USD |
| Net Income | 11,162,291USD | 11,308,071USD | 14,200,291USD | 12,824,636USD | 2,458,240USD | 21,502,446USD | 6,539,221USD | 2,832,894USD |
| Minority Interest | 469,469USD | -20,949USD | -79,604USD | -8,690USD | 18,388USD | 10,496USD | -8,663USD | -1,573USD |
| Net Income Applicable To Common Shares | 10,692,822USD | — | — | — | — | — | — | — |
| Net Interest Income | — | 6,563USD | -56,374USD | 71,749USD | -26,769USD | 49,126USD | -29,742USD | 2,484USD |
| Tax Provision | — | 7,527,591USD | 4,287,103USD | 5,673,538USD | 11,100,509USD | 9,959,457USD | -488,553USD | 10,273,384USD |
| Net Income From Continuing Ops | — | 11,329,020USD | 14,279,895USD | 12,833,326USD | 2,439,852USD | 21,491,950USD | 6,547,884USD | 2,834,467USD |
| Ebit | — | 17,720,015USD | 18,623,088USD | 18,555,498USD | 13,590,012USD | 31,457,614USD | 6,071,733USD | 13,113,318USD |
| Ebitda | — | 18,390,449USD | 19,296,772USD | 19,270,252USD | 14,226,113USD | 32,085,918USD | 7,003,329USD | 14,131,677USD |
| Depreciation And Amortization | — | 670,434USD | 673,684USD | 714,754USD | 636,101USD | 628,304USD | 931,596USD | 1,018,359USD |
| Reconciled Depreciation | — | 670,434USD | 673,684USD | 746,211USD | 636,101USD | 628,304USD | 931,596USD | 1,018,359USD |
| Unclassified Operating Expenses | — | — | -4,508,413USD | — | 1,063,580USD | — | 15,254,144USD | — |
| Selling And Marketing Expenses | — | — | — | 300,675USD | 973,933USD | 682,166USD | 1,226,461USD | 621,759USD |
| 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 |
|---|---|---|---|---|
| Total Revenue | 173,607,489USD | 205,415,542USD | 193,542,423USD | 174,160,618USD |
| Cost Of Revenue | 46,323,767USD | 49,365,035USD | 56,238,385USD | 59,327,724USD |
| Gross Profit | 127,283,722USD | 156,050,507USD | 137,304,038USD | 114,832,894USD |
| Selling General Administrative | 59,797,324USD | 67,308,766USD | 66,234,942USD | 93,484,580USD |
| Total Operating Expenses | 59,797,324USD | 85,746,797USD | 66,643,972USD | 94,715,355USD |
| Operating Income | 67,486,398USD | 70,303,710USD | 70,660,066USD | 20,117,539USD |
| Interest Income | 198,315USD | 19,943USD | 86,748USD | 472,382USD |
| Interest Expense | 160,583USD | 28,300USD | 45,292USD | 31,441USD |
| Net Interest Income | 37,732USD | -8,357USD | 41,456USD | 440,941USD |
| Income Before Tax | 82,065,630USD | 73,455,817USD | 73,579,335USD | 23,676,767USD |
| Income Tax Expense | 31,020,607USD | 26,765,925USD | 35,018,729USD | 18,124,349USD |
| Tax Provision | 31,020,607USD | 26,765,925USD | 35,018,729USD | 18,124,349USD |
| Net Income | 50,985,613USD | 46,614,275USD | 39,370,036USD | 6,315,000USD |
| Net Income From Continuing Ops | 51,045,023USD | 46,689,892USD | 38,560,606USD | 5,552,418USD |
| Ebit | 82,226,213USD | 73,484,122USD | 73,624,627USD | 23,708,208USD |
| Ebitda | 84,910,513USD | 77,283,499USD | 85,871,569USD | 29,640,261USD |
| Depreciation And Amortization | 2,684,300USD | 3,799,377USD | 12,246,942USD | 5,932,053USD |
| Reconciled Depreciation | 2,684,300USD | 3,799,377USD | 12,246,942USD | 5,932,053USD |
| Total Other Income Expense Net | 14,579,232USD | 3,152,107USD | 2,919,269USD | 3,559,228USD |
| Minority Interest | -59,410USD | -75,617USD | 809,430USD | 762,584USD |
| Selling And Marketing Expenses | — | 2,782,944USD | — | — |
| Unclassified Operating Expenses | — | 15,655,087USD | — | 1,230,775USD |
| Source | 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 | 406,659,022USD | 388,019,576USD | 380,447,946USD | 321,363,085USD | 315,299,257USD | 284,605,789USD | 266,083,153USD | 296,478,592USD |
| Cash And Equivalents | 184,311,213USD | — | — | — | — | — | — | — |
| Cash And Short Term Investments | 184,619,135USD | 167,305,095USD | 164,093,031USD | 127,431,318USD | 152,740,882USD | 132,055,823USD | 125,044,092USD | 137,393,070USD |
| Short Term Investments | 307,922USD | 313,865USD | 319,193USD | — | — | — | 0USD | — |
| Long Term Investments | 1,287,477USD | 39,050,789USD | 39,449,301USD | 23,477,829USD | 22,974,509USD | 22,395,484USD | 20,870,882USD | 24,466,184USD |
| Total Current Assets | 259,387,524USD | 238,780,182USD | 231,224,115USD | 227,203,222USD | 241,342,038USD | 215,096,937USD | 184,451,020USD | 202,099,828USD |
| Other Current Assets | 473,322USD | 56,056,208USD | 11,724,852USD | 14,264,366USD | 13,692,008USD | 14,327,630USD | 9,718,579USD | 7,295,048USD |
| Other Non Current Assets | 7,157,667USD | — | — | — | — | — | — | — |
| Total Liabilities | 126,743,880USD | — | — | — | — | — | — | — |
| Total Current Liabilities | 78,459,956USD | 62,567,615USD | 61,121,003USD | 44,584,834USD | 60,681,611USD | 48,466,216USD | 61,191,890USD | 72,420,534USD |
| Other Non Current Liabilities | 1,593,314USD | — | — | — | — | — | — | — |
| Total Stockholder Equity | 263,836,341USD | 255,343,372USD | 248,282,196USD | 247,988,292USD | 244,591,991USD | 226,446,266USD | 195,109,156USD | 204,981,054USD |
| Total Equity Including Noncontrolling Interest | 279,915,142USD | — | — | — | — | — | — | — |
| Net Receivables | 1,560,521USD | 13,094,999USD | 52,613,615USD | 83,829,870USD | 73,203,911USD | 67,018,719USD | 48,193,458USD | 55,425,827USD |
| Inventory | 2,979,818USD | 2,323,880USD | 2,792,617USD | 1,677,668USD | 1,705,237USD | 1,694,765USD | 1,494,891USD | 1,985,883USD |
| Property Plant Equipment Net | 17,561,870USD | 18,763,685USD | 16,356,835USD | 12,360,491USD | 13,158,341USD | 14,197,510USD | 14,038,958USD | 18,445,832USD |
| Goodwill | 15,179,809USD | — | — | — | — | — | — | — |
| Intangible Assets | 45,686,697USD | 47,152,285USD | 47,742,888USD | 23,302,796USD | 2,120,425USD | 1,543,779USD | 1,590,052USD | 16,218,233USD |
| Short Term Debt | 203,512USD | 14,626,786USD | 13,648,952USD | 8,375,110USD | 7,126,679USD | 5,778,612USD | 4,464,601USD | 14,399,887USD |
| Common Stock | 10,388USD | 10,388USD | 10,388USD | 10,388USD | 10,388USD | 10,388USD | 10,302USD | 10,302USD |
| Retained Earnings | 262,449,513USD | 251,756,691USD | 240,448,620USD | 226,248,329USD | 213,423,693USD | 210,965,453USD | 189,463,007USD | 182,923,786USD |
| Accumulated Other Comprehensive Income | -66,589,505USD | -61,541,134USD | -57,294,239USD | -42,716,542USD | -35,922,942USD | -44,343,412USD | -54,178,074USD | -36,078,149USD |
| Total Liab | — | 117,635,399USD | 117,143,240USD | 73,303,884USD | 70,646,686USD | 58,283,354USD | 71,060,996USD | 90,958,168USD |
| Other Current Liab | — | 26,587,595USD | 20,366,548USD | 16,108,475USD | 6,923,918USD | 6,196,645USD | 6,225,163USD | 7,679,059USD |
| Capital Stock | — | 10,388USD | 10,388USD | 10,388USD | 10,388USD | 10,388USD | 10,302USD | 10,302USD |
| Good Will | — | 15,398,049USD | 15,432,061USD | 4,924,699USD | 5,011,511USD | 4,780,616USD | 4,613,784USD | 3,545,391USD |
| Cash | — | 167,305,095USD | 163,773,838USD | 127,431,318USD | 152,740,882USD | 132,055,823USD | 125,044,092USD | 137,393,070USD |
| Current Deferred Revenue | — | 1,011,249USD | 9,465,656USD | — | 10,845,130USD | 10,680,631USD | 12,560,431USD | 19,559,510USD |
| Net Debt | — | -146,853,195USD | -112,137,664USD | -99,276,837USD | -137,209,460USD | -117,958,362USD | -112,829,949USD | -109,118,719USD |
| Short Long Term Debt | — | 8,987,118USD | 9,099,046USD | 4,681,840USD | 3,341,468USD | 1,489,926USD | 123,079USD | 10,339,043USD |
| Short Long Term Debt Total | — | 20,451,900USD | 51,636,174USD | 28,154,481USD | 15,531,422USD | 14,097,461USD | 12,214,143USD | 28,274,351USD |
| Long Term Debt | — | 31,447,900USD | 33,734,438USD | 18,078,324USD | 7,031,506USD | 6,810,458USD | 6,508,016USD | 12,345,492USD |
| Accounts Payable | — | 19,168,072USD | 17,639,847USD | 20,101,249USD | 19,536,195USD | 18,996,184USD | 14,534,223USD | 14,873,829USD |
| Property Plant Equipment Gross | — | 28,133,422USD | 25,496,092USD | 23,404,342USD | 26,105,971USD | 26,379,096USD | 25,282,518USD | 30,974,618USD |
| Common Stock Shares Outstanding | — | 102,576,943shares | 102,576,943shares | 102,642,634shares | 103,507,249shares | 103,276,637shares | 102,750,816shares | 95,095,144shares |
| Non Current Assets Total | — | 149,239,394USD | 149,223,831USD | 94,159,863USD | 73,957,219USD | 69,508,852USD | 81,632,133USD | 94,378,764USD |
| Non Current Liabilities Total | — | 55,067,784USD | 56,022,237USD | 28,719,050USD | 9,965,075USD | 9,817,138USD | 9,869,106USD | 18,537,634USD |
| Non Current Liabilities Other | — | 1,578,954USD | 1,660,183USD | 1,170,589USD | 1,206,815USD | 1,151,857USD | 1,193,541USD | 1,147,345USD |
| Non Currrent Assets Other | — | 61,751,163USD | 7,656,963USD | 30,094,048USD | 28,349,131USD | 24,077,810USD | 30,720,386USD | 31,078,560USD |
| Net Working Capital | — | 176,212,567USD | 170,103,112USD | 182,618,388USD | 180,660,427USD | 166,630,721USD | 123,259,130USD | 129,679,294USD |
| Unclassified Non Current Assets | — | -32,876,577USD | 22,585,783USD | — | 2,343,302USD | 2,513,653USD | 9,798,071USD | — |
| Unclassified Current Liabilities | — | -7,813,205USD | -9,099,046USD | -4,681,840USD | 12,908,221USD | 5,324,218USD | 23,284,393USD | 5,569,206USD |
| Unclassified Non Current Liabilities | — | 22,040,930USD | 20,627,616USD | 9,470,137USD | 1,726,754USD | 1,854,823USD | 2,167,549USD | 5,044,797USD |
| Unclassified Equity | — | 65,107,039USD | 65,107,039USD | 64,435,729USD | 67,070,464USD | 59,803,449USD | 59,803,619USD | 58,114,813USD |
| 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 |
|---|---|---|---|---|
| Total Assets | 380,447,946USD | 266,083,153USD | 258,805,271USD | 225,482,399USD |
| Intangible Assets | 47,742,888USD | 1,590,052USD | 19,739,276USD | 7,269,571USD |
| Other Current Assets | 11,724,852USD | 9,718,579USD | 6,659,729USD | 14,307,407USD |
| Total Liab | 117,143,240USD | 71,060,996USD | 114,995,022USD | 117,632,316USD |
| Total Stockholder Equity | 248,282,196USD | 195,109,156USD | 142,159,177USD | 105,250,115USD |
| Other Current Liab | 20,366,548USD | 6,225,163USD | 10,680,757USD | 35,704,493USD |
| Common Stock | 10,388USD | 10,302USD | 9,419USD | 118,710,221USD |
| Capital Stock | 10,388USD | 10,302USD | 795USD | 0USD |
| Retained Earnings | 240,448,620USD | 189,463,007USD | 142,848,732USD | 103,478,696USD |
| Good Will | 15,432,061USD | 4,613,784USD | 3,590,791USD | 3,865,856USD |
| Cash | 163,773,838USD | 125,044,092USD | 103,022,932USD | 51,737,994USD |
| Cash And Short Term Investments | 164,093,031USD | 125,044,092USD | 103,022,932USD | 53,644,594USD |
| Total Current Assets | 231,224,115USD | 184,451,020USD | 165,905,926USD | 112,948,642USD |
| Total Current Liabilities | 61,121,003USD | 61,191,890USD | 92,451,270USD | 101,252,485USD |
| Current Deferred Revenue | 9,465,656USD | 12,560,431USD | 25,132,632USD | 30,443,453USD |
| Net Debt | -112,137,664USD | -112,829,949USD | -80,156,443USD | -35,608,388USD |
| Short Term Debt | 13,648,952USD | 4,464,601USD | 7,411,232USD | 8,239,810USD |
| Short Long Term Debt | 9,099,046USD | 123,079USD | 3,525,420USD | 4,759,939USD |
| Short Long Term Debt Total | 51,636,174USD | 12,214,143USD | 22,866,489USD | 16,129,606USD |
| Long Term Debt | 33,734,438USD | 6,508,016USD | 13,010,941USD | 5,528,344USD |
| Long Term Investments | 39,449,301USD | 20,870,882USD | 849,434USD | 916,030USD |
| Short Term Investments | 319,193USD | 0USD | 0USD | 1,906,600USD |
| Net Receivables | 52,613,615USD | 48,193,458USD | 53,132,342USD | 43,646,584USD |
| Inventory | 2,792,617USD | 1,494,891USD | 3,090,923USD | 1,350,057USD |
| Accounts Payable | 17,639,847USD | 14,534,223USD | 26,531,944USD | 15,321,562USD |
| Property Plant Equipment Net | 16,356,835USD | 14,038,958USD | 19,501,954USD | 21,509,385USD |
| Property Plant Equipment Gross | 25,496,092USD | 25,282,518USD | 30,133,259USD | 57,225,279USD |
| Accumulated Other Comprehensive Income | -57,294,239USD | -54,178,074USD | -37,578,255USD | -24,853,275USD |
| Common Stock Shares Outstanding | 102,997,967shares | 96,561,041shares | 94,192,433shares | 15,066,875shares |
| Non Current Assets Total | 149,223,831USD | 81,632,133USD | 92,899,345USD | 112,533,757USD |
| Non Current Liabilities Total | 56,022,237USD | 9,869,106USD | 22,543,752USD | 16,379,831USD |
| Non Current Liabilities Other | 1,660,183USD | 1,193,541USD | 1,074,930USD | 1,152,168USD |
| Non Currrent Assets Other | 7,656,963USD | 30,720,386USD | 29,406,335USD | 73,701,282USD |
| Net Working Capital | 170,103,112USD | 123,259,130USD | 73,454,656USD | 11,696,157USD |
| Unclassified Non Current Assets | 22,585,783USD | 9,798,071USD | 19,811,555USD | 5,271,633USD |
| Unclassified Current Liabilities | -9,099,046USD | 23,284,393USD | 19,169,285USD | 6,783,228USD |
| Unclassified Non Current Liabilities | 20,627,616USD | 2,167,549USD | 8,457,881USD | 9,699,319USD |
| Unclassified Equity | 65,107,039USD | 59,803,619USD | 36,878,486USD | -92,085,527USD |
| Source | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy |
Cash flow YTD
| Metric | Q2 20262026-06-30 · USD |
|---|---|
| Depreciation | 1,802,958USD |
| Stock Based Compensation | 7,854USD |
| Deferred Income Tax | -4,545,948USD |
| Change To Inventory | -279,190USD |
| Change To Liabilities | -17,601USD |
| Change In Working Capital | 10,713,092USD |
| Operating Cash Flow | 31,741,248USD |
| Capital Expenditures | -209,391USD |
| Unclassified Investing Cash Flow | 246,597USD |
| Investing Cash Flow | 37,206USD |
| Net Debt Issuance | -71,942USD |
| Net Common Stock Issuance | 0USD |
| Unclassified Financing Cash Flow | -3,731,530USD |
| Financing Cash Flow | -3,803,472USD |
| Effect Of Forex Changes On Cash | -7,437,607USD |
| Change In Cash | 20,537,375USD |
| End Cash Flow | 184,311,213USD |
| Source | DisclosureDeterministicFinal |
Cash flow 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 |
|---|---|---|---|---|---|---|---|---|
| Net Income | 11,162,291USD | 11,308,071USD | 14,200,291USD | 12,824,636USD | 2,458,240USD | 21,491,950USD | 6,539,221USD | 2,832,894USD |
| Depreciation | 1,132,524USD | 670,434USD | 673,684USD | 746,211USD | 605,231USD | 628,304USD | 931,596USD | 1,018,359USD |
| Stock Based Compensation | 7,854USD | — | 0USD | — | — | — | 215,237USD | 12,807,455USD |
| Investing Cash Flow | 37,206USD | — | — | — | — | — | — | — |
| Change In Cash | 20,537,375USD | 3,531,257USD | 36,342,520USD | -25,309,564USD | 20,685,059USD | 7,011,731USD | -12,348,978USD | 33,690,300USD |
| Other Non Cash Items | — | 1,490,721USD | -1,485,318USD | 1,386,432USD | 1,605,573USD | -7,607,646USD | -3,181,414USD | -2,620,330USD |
| Change To Account Receivables | — | -3,914,346USD | 30,656,387USD | -9,960,401USD | -17,509,031USD | 1,279,077USD | -494,829USD | -252,176USD |
| Change To Inventory | — | 442,643USD | -435,226USD | 983,024USD | -593,693USD | -124,279USD | 361,730USD | 201,154USD |
| Change In Working Capital | — | -3,150,815USD | 56,605,020USD | -35,841,537USD | -13,445,589USD | -19,600,214USD | 454,312USD | -6,872,070USD |
| Total Cash From Operating Activities | — | 9,231,938USD | 66,216,424USD | -20,884,258USD | -8,339,789USD | 1,928,621USD | -7,303,298USD | 5,011,471USD |
| Capital Expenditures | — | -548,868USD | -927,805USD | -176,270USD | -510,801USD | -754,978USD | -590,358USD | -1,252,692USD |
| Free Cash Flow | — | 8,683,070USD | 65,288,619USD | -21,060,527USD | -8,850,590USD | 1,173,643USD | -7,893,656USD | 3,758,779USD |
| Investments | — | 0USD | 457,828USD | -12,158,475USD | 16,376,805USD | -978,807USD | -4,548,371USD | 3,851,677USD |
| Total Cashflows From Investing Activities | — | -528,025USD | -24,211,075USD | -12,158,475USD | 16,376,805USD | -978,807USD | -4,548,371USD | 3,851,677USD |
| Net Borrowings | — | -1,819,757USD | 19,250,007USD | 14,171,856USD | -58,026USD | -279,327USD | 12,055,471USD | -30,231USD |
| Total Cash From Financing Activities | — | -1,842,414USD | 5,569,680USD | 11,568,282USD | 7,182,099USD | -280,380USD | 11,381,362USD | 11,693,379USD |
| Begin Period Cash Flow | — | 163,773,838USD | 127,431,318USD | 152,740,882USD | 132,055,823USD | 125,044,092USD | 137,393,070USD | 103,702,770USD |
| End Period Cash Flow | — | 167,305,095USD | 163,773,838USD | 127,431,318USD | 152,740,882USD | 132,055,823USD | 125,044,092USD | 137,393,070USD |
| Other Cashflows From Investing Activities | — | 20,840USD | 470,591USD | 2,879,653USD | 15,924,452USD | 411,316USD | 277,996USD | 5,104,369USD |
| Other Cashflows From Financing Activities | — | -22,657USD | 867,778USD | -18,839USD | 9,614,691USD | -1,053USD | -674,109USD | 11,692,236USD |
| Unclassified Operating Cash Flow | — | -1,086,473USD | -3,777,253USD | — | — | 7,016,227USD | -12,262,250USD | -2,154,837USD |
| Sale Purchase Of Stock | — | — | 0USD | -2,584,735USD | -2,415,262USD | — | — | 0USD |
| Unclassified Investing Cash Flow | — | — | -24,211,689USD | -2,703,383USD | -15,413,651USD | — | — | -3,851,677USD |
| Unclassified Financing Cash Flow | — | — | -14,548,105USD | — | — | — | — | — |
| Issuance Of Capital Stock | — | — | — | — | — | — | 0USD | — |
| Source | DisclosurePreliminary | 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 |
|---|---|---|---|---|
| Net Income | 50,985,613USD | 46,614,275USD | 39,370,036USD | 5,552,418USD |
| Depreciation | 2,684,300USD | 3,799,377USD | 12,246,942USD | 5,932,053USD |
| Stock Based Compensation | 0USD | 13,022,692USD | 0USD | — |
| Other Non Cash Items | -7,793,577USD | -16,308,801USD | 2,590,478USD | 2,956,093USD |
| Change To Account Receivables | 4,466,032USD | 13,103,035USD | -6,009,184USD | -9,600,429USD |
| Change To Inventory | -170,174USD | 1,124,805USD | -1,825,942USD | -666,638USD |
| Change In Working Capital | -12,282,320USD | -12,127,523USD | -7,677,309USD | -10,587,536USD |
| Total Cash From Operating Activities | 38,920,998USD | 20,582,933USD | 50,643,542USD | -47,369USD |
| Capital Expenditures | -2,369,858USD | -3,408,383USD | -11,207,948USD | -24,945,370USD |
| Free Cash Flow | 36,551,140USD | 17,174,550USD | 39,435,594USD | -24,992,739USD |
| Investments | -620,492USD | -10,102,410USD | 1,820,411USD | -32,650,392USD |
| Total Cashflows From Investing Activities | -20,971,552USD | -10,102,410USD | 1,820,411USD | -32,650,392USD |
| Net Borrowings | 33,084,510USD | 11,966,023USD | 3,579,164USD | -5,083,717USD |
| Total Cash From Financing Activities | 24,039,681USD | 22,965,400USD | 6,135,368USD | -7,977,403USD |
| Sale Purchase Of Stock | -4,999,997USD | 0USD | — | — |
| Change In Cash | 38,729,746USD | 22,021,160USD | 51,284,938USD | -52,765,560USD |
| Begin Period Cash Flow | 125,044,092USD | 103,022,932USD | 51,737,994USD | 104,503,554USD |
| End Period Cash Flow | 163,773,838USD | 125,044,092USD | 103,022,932USD | 51,737,994USD |
| Other Cashflows From Investing Activities | 18,336,360USD | -1,294,106USD | 8,602,237USD | 1,426,958USD |
| Other Cashflows From Financing Activities | 10,207,670USD | 16,449,790USD | 2,556,194USD | -121,717,066USD |
| Unclassified Operating Cash Flow | 5,326,982USD | -14,417,087USD | 4,113,395USD | -3,900,397USD |
| Unclassified Investing Cash Flow | -36,317,562USD | 4,702,489USD | 2,605,711USD | 23,518,412USD |
| Unclassified Financing Cash Flow | -14,252,502USD | -5,450,413USD | — | 118,823,380USD |
| Issuance Of Capital Stock | — | 0USD | 10USD | 0USD |
| Source | 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.