SMXT
SolarMax Technology, Inc.
Company overview
- Market capitalization
- $129.75M
- Employees
- 79
- Latest publication
- 2026-09-29
About SolarMax Technology, Inc.
SolarMax Technology, Inc., through its subsidiaries, operates as an integrated solar and renewable energy company in the United States. The company engages in the sale and installation of photovoltaic and battery backup systems; sale of LED systems; and identifying and procuring solar farm projects for resale to third parties, as well as provision of engineering, procuring, and construction services for solar farm projects. It serves residential and commercial customers. SolarMax Technology, Inc. was incorporated in 2008 and is based in Riverside, California.
Financial statements
Income 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 |
|---|---|---|---|---|---|---|---|---|
| Total Revenue | 14,830,617USD | 46,569,474USD | 30,602,588USD | 6,883,004USD | 6,927,469USD | 6,436,900USD | 6,331,606USD | 4,454,301USD |
| Cost Of Revenue | 11,784,049USD | 45,319,186USD | 29,646,380USD | 6,278,443USD | 5,508,398USD | 5,503,340USD | 5,074,267USD | 3,866,218USD |
| Gross Profit | 3,046,568USD | 1,250,288USD | 956,208USD | 604,561USD | 1,419,071USD | 933,560USD | 1,257,339USD | 588,083USD |
| Selling General Administrative | 2,907,745USD | 2,514,131USD | 2,918,283USD | 2,302,564USD | 2,495,563USD | 2,606,469USD | 3,680,853USD | 2,900,745USD |
| Selling And Marketing Expenses | 42,627USD | — | 146,157USD | 70,691USD | 79,012USD | 124,912USD | 140,017USD | 86,907USD |
| General And Administrative Expenses | 2,907,745USD | — | 2,918,283USD | 2,302,564USD | 2,495,563USD | — | 3,680,853USD | 2,900,745USD |
| Total Operating Expenses | 2,950,372USD | 47,833,317USD | 3,064,440USD | 2,373,255USD | 2,574,575USD | 2,731,381USD | 11,284,645USD | 2,987,652USD |
| Operating Income | 96,196USD | -1,263,843USD | -2,108,232USD | -1,768,694USD | -1,155,504USD | -1,795,934USD | -10,027,306USD | -2,399,569USD |
| Total Other Income Expense Net | -409,201USD | 148,197USD | -665,383USD | -236,300USD | -204,372USD | -390,559USD | 461,387USD | 120,461USD |
| Interest Expense | 298,065USD | 278,315USD | 355,850USD | 362,637USD | 369,403USD | 397,042USD | — | — |
| Income Before Tax | -313,005USD | -1,321,458USD | -2,773,615USD | -2,004,994USD | -1,359,876USD | -2,186,493USD | -9,565,919USD | -2,279,108USD |
| Income Tax Expense | -6,321USD | — | -515,511USD | -106,217USD | -63,634USD | 1,717,102USD | 56,811USD | -114,884USD |
| Equity Method Income Loss | -239,650USD | — | — | — | — | — | — | — |
| Net Income | -306,684USD | -872,245USD | -2,258,104USD | -1,898,777USD | -1,296,242USD | -3,903,595USD | -9,622,730USD | -2,164,224USD |
| Unclassified Operating Expenses | — | 45,319,186USD | — | — | — | — | — | — |
| Interest Income | — | 72,503USD | — | — | — | 137,095USD | — | — |
| Net Interest Income | — | -205,812USD | — | — | — | -259,947USD | — | — |
| Tax Provision | — | -449,213USD | — | — | — | 1,717,102USD | — | — |
| Net Income From Continuing Ops | — | -872,245USD | — | — | — | -3,903,595USD | — | — |
| Reconciled Depreciation | — | 407,118USD | — | — | — | 380,959USD | — | — |
| Ebit | — | — | — | — | — | -1,788,994USD | — | — |
| Ebitda | — | — | — | — | — | -1,408,035USD | — | — |
| Depreciation And Amortization | — | — | — | — | — | 380,959USD | — | — |
| Source | DisclosureDeterministicFinal | Legacy providerLegacy | DisclosureDeterministicFinal | DisclosureDeterministicFinal | DisclosureDeterministicFinal | Legacy providerLegacy | DisclosureDeterministicFinal | DisclosureDeterministicFinal |
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 20182018-12-31 · USD | FY 20172017-12-31 · USD |
|---|---|---|---|---|---|---|---|---|
| Total Revenue | 90,982,535USD | 22,986,881USD | 54,139,330USD | 44,718,030USD | 37,740,881USD | 131,581,702USD | 89,827,894USD | 88,930,250USD |
| Cost Of Revenue | 86,752,407USD | 20,672,306USD | 42,990,393USD | 37,236,493USD | 31,794,524USD | 115,131,927USD | 80,576,754USD | 78,347,920USD |
| Gross Profit | 4,230,128USD | 2,314,575USD | 11,148,937USD | 7,481,537USD | 5,946,357USD | 16,449,775USD | 9,251,140USD | 10,582,330USD |
| Selling General Administrative | 10,159,696USD | 27,439,177USD | 9,507,293USD | 14,370,085USD | 10,936,132USD | 11,452,939USD | — | — |
| Selling And Marketing Expenses | 366,705USD | 517,058USD | 1,157,793USD | 1,081,264USD | 1,210,790USD | 1,255,230USD | — | — |
| General And Administrative Expenses | 10,159,696USD | 27,439,177USD | 9,507,293USD | — | — | — | — | — |
| Total Operating Expenses | 10,526,401USD | 35,418,123USD | 10,665,086USD | 15,451,349USD | 12,146,922USD | 12,708,169USD | 20,201,255USD | 18,799,078USD |
| Operating Income | -6,296,273USD | -33,103,548USD | 483,851USD | -7,969,812USD | -6,200,565USD | 3,741,606USD | -10,950,120USD | -8,216,749USD |
| Total Other Income Expense Net | -1,163,670USD | -194,958USD | -113,259USD | 1,137,966USD | 2,579,639USD | -1,300,623USD | -3,211,813USD | -2,176,976USD |
| Interest Expense | 1,366,205USD | — | — | 1,826,934USD | 1,996,500USD | 3,211,475USD | 1,946,097USD | 1,850,513USD |
| Income Before Tax | -7,459,943USD | -33,298,506USD | 370,592USD | -6,831,846USD | -3,620,926USD | 2,440,983USD | -14,710,657USD | -10,998,838USD |
| Income Tax Expense | -1,134,575USD | 1,663,830USD | -64,194USD | 41,432USD | -300,661USD | 1,488,090USD | -5,729USD | 1,074,872USD |
| Equity Method Income Loss | 253,524USD | — | — | — | — | — | — | — |
| Net Income | -6,325,368USD | -34,962,336USD | 434,786USD | -6,873,278USD | -3,320,265USD | 974,054USD | -14,597,880USD | -11,933,366USD |
| Interest Income | — | — | — | 61,617USD | 185,579USD | 121,001USD | — | — |
| Net Interest Income | — | — | — | -1,765,317USD | -1,810,921USD | -3,090,474USD | — | — |
| Tax Provision | — | — | — | 41,432USD | -300,661USD | 1,488,090USD | — | — |
| Net Income From Continuing Ops | — | — | — | -6,873,278USD | -3,320,265USD | 952,893USD | — | — |
| Ebit | — | — | — | -5,004,912USD | -1,624,424USD | 5,652,458USD | -12,764,563USD | -9,148,321USD |
| Ebitda | — | — | — | -3,632,746USD | -1,264,564USD | 7,134,729USD | -12,145,762USD | -7,063,850USD |
| Depreciation And Amortization | — | — | — | 1,372,166USD | 359,860USD | 1,482,271USD | 618,801USD | 2,084,471USD |
| Reconciled Depreciation | — | — | — | 1,372,166USD | 359,860USD | 1,482,271USD | — | — |
| Minority Interest | — | — | — | — | 0USD | 21,161USD | — | — |
| Unclassified Operating Expenses | — | — | — | — | — | — | 20,201,255USD | 18,799,078USD |
| Source | DisclosureDeterministicFinal | DisclosureDeterministicFinal | DisclosureDeterministicFinal | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy |
Balance sheet 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 |
|---|---|---|---|---|---|---|---|---|
| Total Assets | 106,193,906USD | 91,287,054USD | 58,663,000USD | 38,243,989USD | 38,591,425USD | 38,629,891USD | 43,045,571USD | 51,092,027USD |
| Cash And Equivalents | 4,307,362USD | 7,966,797USD | 5,720,283USD | 1,915,639USD | 596,251USD | 786,333USD | 871,415USD | 1,359,990USD |
| Total Current Assets | 80,456,273USD | 75,349,113USD | 42,058,853USD | 21,541,998USD | 21,552,478USD | 20,949,859USD | 24,169,234USD | 24,696,533USD |
| Other Current Assets | 619,849USD | 949,803USD | 728,818USD | 1,121,244USD | 883,000USD | 626,820USD | 808,138USD | 1,123,044USD |
| Other Non Current Assets | 880,524USD | 909,209USD | 1,029,256USD | 917,591USD | 915,212USD | 926,347USD | 924,364USD | 908,845USD |
| Total Liabilities | 117,601,882USD | 103,497,152USD | 70,442,570USD | 53,350,589USD | 54,465,830USD | 53,708,833USD | 53,983,195USD | 53,906,066USD |
| Total Current Liabilities | 98,018,140USD | 95,710,719USD | 57,500,890USD | 39,798,352USD | 39,020,362USD | 34,740,022USD | 37,720,021USD | 34,880,250USD |
| Other Non Current Liabilities | 2,164,092USD | 2,194,744USD | 2,015,448USD | 1,654,261USD | 2,029,501USD | 2,105,538USD | 2,358,053USD | 2,467,357USD |
| Total Stockholder Equity | -11,407,976USD | -12,210,098USD | -11,779,570USD | -15,106,600USD | -15,874,405USD | -15,078,942USD | -10,937,624USD | -2,814,039USD |
| Total Equity Including Noncontrolling Interest | -11,407,976USD | -12,210,098USD | -11,779,570USD | -15,106,600USD | -15,874,405USD | -15,078,942USD | -10,937,624USD | -2,814,039USD |
| Net Receivables | 12,283,110USD | 12,939,589USD | 13,386,886USD | 3,454,987USD | 4,282,434USD | 4,231,575USD | 4,591,478USD | 4,423,600USD |
| Inventory | 1,717,939USD | 2,061,558USD | 1,611,965USD | 1,586,494USD | 2,296,891USD | 1,302,568USD | 1,515,391USD | 1,557,419USD |
| Property Plant Equipment Net | 11,926,723USD | 1,777,539USD | 2,184,486USD | 2,585,493USD | 2,984,571USD | 3,379,867USD | 3,769,820USD | 4,158,833USD |
| Accounts Payable | 60,968,271USD | 59,565,812USD | 26,066,714USD | 3,909,408USD | 3,946,419USD | 2,665,721USD | 2,745,255USD | 2,112,322USD |
| Short Term Debt | 18,100,000USD | 20,200,000USD | 16,500,000USD | 20,900,000USD | 21,000,000USD | 18,000,000USD | 19,900,000USD | 17,900,000USD |
| Common Stock | 58,168USD | 56,168USD | 55,565USD | 49,852USD | 47,094USD | 46,532USD | 46,532USD | 46,268USD |
| Retained Earnings | -110,218,357USD | -109,911,673USD | -109,039,428USD | -106,781,324USD | -104,882,547USD | -103,586,305USD | -99,682,710USD | -90,059,980USD |
| Accumulated Other Comprehensive Income | -1,405,059USD | -1,417,865USD | -1,437,048USD | -1,445,784USD | -1,448,413USD | -1,449,192USD | -1,381,873USD | -1,555,122USD |
| Goodwill | — | 0USD | 0USD | 0USD | 0USD | 0USD | 0USD | 7,380,885USD |
| Cash And Short Term Investments | — | — | — | — | 6,843,757USD | 7,123,907USD | 8,584,292USD | 9,048,212USD |
| Short Term Investments | — | — | — | — | 6,247,506USD | 6,337,574USD | 7,712,877USD | 7,688,222USD |
| Source | DisclosureDeterministicFinal | DisclosureDeterministicFinal | DisclosureDeterministicFinal | DisclosureDeterministicFinal | DisclosureDeterministicFinal | DisclosureDeterministicFinal | DisclosureDeterministicFinal | DisclosureDeterministicFinal |
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 20182018-12-31 · USD | FY 20172017-12-31 · USD |
|---|---|---|---|---|---|---|---|---|
| Total Assets | 91,287,054USD | 38,629,891USD | 48,655,201USD | 61,478,228USD | 72,016,498USD | 96,137,396USD | 111,020,046USD | 95,034,554USD |
| Cash And Equivalents | 7,966,797USD | 786,333USD | 2,539,312USD | — | — | — | — | — |
| Total Current Assets | 75,349,113USD | 20,949,859USD | 19,921,585USD | 29,085,845USD | 42,478,935USD | 59,618,797USD | 70,600,897USD | 54,692,429USD |
| Other Current Assets | 949,803USD | 626,820USD | — | 3,437,916USD | 4,057,063USD | 3,736,810USD | 8,601,366USD | 7,599,043USD |
| Other Non Current Assets | 909,209USD | 926,347USD | 880,621USD | — | — | — | — | — |
| Total Liabilities | 103,497,152USD | 53,708,833USD | 64,543,029USD | — | — | — | — | — |
| Total Current Liabilities | 95,710,719USD | 34,740,022USD | 42,042,646USD | 46,512,666USD | 48,630,213USD | 69,320,372USD | 62,527,287USD | 37,869,817USD |
| Other Non Current Liabilities | 2,194,744USD | 2,105,538USD | 2,793,388USD | — | — | — | — | — |
| Total Stockholder Equity | -12,210,098USD | -15,078,942USD | -15,887,828USD | -16,207,549USD | -8,447,278USD | -5,218,641USD | 1,726,075USD | 11,289,367USD |
| Total Equity Including Noncontrolling Interest | -12,210,098USD | -15,078,942USD | -15,887,828USD | — | — | — | — | — |
| Net Receivables | 12,939,589USD | 4,231,575USD | 4,176,322USD | 18,421,075USD | 21,984,064USD | 32,045,349USD | 48,378,572USD | 22,754,296USD |
| Inventory | 2,061,558USD | 1,302,568USD | 1,341,397USD | 3,404,902USD | 3,355,882USD | 2,098,096USD | 4,027,417USD | 4,501,953USD |
| Property Plant Equipment Net | 1,777,539USD | 3,379,867USD | 5,703,236USD | 7,328,535USD | 650,610USD | 987,718USD | 1,715,903USD | 2,248,310USD |
| Goodwill | 0USD | 0USD | 7,584,779USD | — | — | — | — | — |
| Accounts Payable | 59,565,812USD | 2,665,721USD | 3,384,195USD | 2,231,432USD | 3,983,336USD | 22,388,949USD | 30,482,287USD | 12,537,154USD |
| Short Term Debt | 20,200,000USD | 18,000,000USD | 20,700,000USD | 20,356,557USD | 20,433,711USD | 29,164,284USD | 19,161,985USD | 18,275,195USD |
| Common Stock | 56,168USD | 46,532USD | 40,984USD | 40,984USD | 40,984USD | 40,984USD | 68,733USD | 66,844USD |
| Retained Earnings | -109,911,673USD | -103,586,305USD | -68,623,969USD | -69,058,755USD | -62,185,477USD | -58,865,210USD | -50,341,438USD | -35,743,558USD |
| Accumulated Other Comprehensive Income | -1,417,865USD | -1,449,192USD | -1,282,588USD | -1,167,523USD | -280,530USD | -591,103USD | -1,210,353USD | -583,270USD |
| Cash And Short Term Investments | — | 7,123,907USD | — | 3,821,952USD | 13,081,926USD | 21,738,542USD | 17,436,017USD | 26,882,829USD |
| Short Term Investments | — | 6,337,574USD | — | — | 0USD | 499,938USD | — | — |
| Total Liab | — | — | — | 77,685,777USD | 80,463,776USD | 101,574,980USD | 109,435,254USD | 83,779,422USD |
| Other Current Liab | — | — | — | 14,343,262USD | 22,653,325USD | 14,381,734USD | 12,882,265USD | 6,612,086USD |
| Capital Stock | — | — | — | 40,984USD | 40,984USD | 40,984USD | — | — |
| Good Will | — | — | — | 7,774,472USD | 8,432,901USD | 8,214,665USD | 7,796,741USD | 8,240,304USD |
| Cash | — | — | — | 3,821,952USD | 13,081,926USD | 21,738,542USD | 17,436,017USD | 26,882,829USD |
| Current Deferred Revenue | — | — | — | 9,410,352USD | 1,386,978USD | 1,804,322USD | 750USD | 445,383USD |
| Net Debt | — | — | — | 44,158,795USD | 35,447,967USD | 35,736,082USD | 46,888,458USD | 35,773,340USD |
| Short Long Term Debt | — | — | — | 18,833,451USD | 20,433,711USD | 29,164,284USD | — | — |
| Short Long Term Debt Total | — | — | — | 47,980,747USD | 48,529,893USD | 57,474,624USD | 64,324,475USD | 62,656,169USD |
| Long Term Debt | — | — | — | 22,154,487USD | 28,096,182USD | 28,310,340USD | — | — |
| Long Term Investments | — | — | — | 9,054,759USD | 9,299,274USD | 121,534USD | — | — |
| Property Plant Equipment Gross | — | — | — | 13,361,348USD | 6,550,430USD | 15,225,161USD | — | — |
| Common Stock Shares Outstanding | — | — | — | 47,500,186shares | 47,500,186shares | 47,500,186shares | 44,982,797shares | 44,982,797shares |
| Non Current Assets Total | — | — | — | 32,392,383USD | 29,537,563USD | 36,518,598USD | 40,419,148USD | 40,342,125USD |
| Non Current Liabilities Total | — | — | — | 31,173,111USD | 31,833,562USD | 32,254,607USD | 46,907,967USD | 45,909,605USD |
| Non Current Liabilities Other | — | — | — | 3,548,921USD | 3,737,381USD | 3,944,268USD | — | — |
| Non Currrent Assets Other | — | — | — | 8,126,989USD | 156,619USD | 233,613USD | 1,159,038USD | 1,701,014USD |
| Net Working Capital | — | — | — | -17,426,821USD | -6,151,278USD | -9,701,575USD | — | — |
| Unclassified Current Liabilities | — | — | — | -18,662,388USD | -20,260,848USD | -27,583,201USD | — | — |
| Unclassified Non Current Liabilities | — | — | — | 5,469,703USD | — | — | 46,907,967USD | 45,909,605USD |
| Unclassified Equity | — | — | — | 53,936,761USD | 53,936,761USD | 54,155,704USD | 53,209,133USD | 47,549,351USD |
| Unclassified Non Current Assets | — | — | — | — | 10,998,159USD | 18,746,403USD | 29,747,465USD | 28,152,497USD |
| Intangible Assets | — | — | — | — | — | 8,214,665USD | — | — |
| Other Assets | — | — | — | — | — | — | 1USD | — |
| Unclassified Current Assets | — | — | — | — | — | — | -7,842,475USD | -7,045,692USD |
| Source | DisclosureDeterministicFinal | DisclosureDeterministicFinal | DisclosureDeterministicFinal | 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 |
|---|---|---|---|---|---|---|---|---|
| Depreciation | 13,069USD | 407,118USD | 400,875USD | 398,957USD | 18,954USD | 380,959USD | 389,099USD | 383,512USD |
| Deferred Income Tax | -31,452USD | — | — | — | -69,633USD | — | — | — |
| Other Non Cash Items | 40,231USD | 15,685USD | 681,895USD | 202,602USD | — | 967,101USD | 7,281,578USD | -335,141USD |
| Change To Account Receivables | 657,382USD | 406,510USD | -16,974,671USD | 923,343USD | -43,997USD | 847,855USD | 641,355USD | 612,897USD |
| Change To Inventory | 343,619USD | -521,653USD | -23,612USD | 721,146USD | -1,008,572USD | 212,610USD | 46,586USD | -324,364USD |
| Change To Liabilities | 1,402,459USD | — | — | — | 1,280,776USD | — | — | — |
| Change In Working Capital | 2,403,460USD | -2,521,813USD | 4,727,776USD | 1,637,019USD | 228,207USD | -472,805USD | 772,667USD | 434,934USD |
| Operating Cash Flow | -4,187,144USD | — | — | — | -601,134USD | — | — | — |
| Investing Cash Flow | 548,438USD | — | — | — | 93,417USD | — | — | — |
| Financing Cash Flow | -7,699USD | — | — | — | 376,549USD | — | — | — |
| Effect Of Forex Changes On Cash | -12,522USD | — | — | — | -57,990USD | — | — | — |
| Change In Cash | -3,658,927USD | 2,247,074USD | 3,805,533USD | 1,320,287USD | -189,158USD | -88,791USD | -521,486USD | -3,612,937USD |
| End Cash Flow | 4,587,886USD | — | — | — | 873,919USD | — | — | — |
| Net Income | — | -872,245USD | -2,258,105USD | -1,898,776USD | — | -3,903,595USD | -9,622,730USD | -2,164,224USD |
| Stock Based Compensation | — | 0USD | 520,721USD | 0USD | 0USD | -1USD | 1,325,896USD | 0USD |
| Total Cash From Operating Activities | — | -2,518,890USD | 3,397,371USD | 220,702USD | — | -1,311,515USD | 203,618USD | -1,621,919USD |
| Capital Expenditures | — | 0USD | -4USD | 0USD | — | -5USD | -1USD | -1USD |
| Free Cash Flow | — | -2,518,890USD | 3,397,371USD | 220,702USD | — | -1,311,515USD | 203,618USD | -1,621,919USD |
| Investments | — | 5,838,748USD | 500,609USD | 44,092USD | — | 1,376,040USD | -18,156USD | -688,222USD |
| Net Borrowings | — | -686,723USD | -2,313,125USD | -204,426USD | — | -199,773USD | -291,516USD | — |
| Total Cash From Financing Activities | — | -333,455USD | -71,260USD | 1,176,507USD | — | -546,199USD | -360,584USD | -1,356,697USD |
| Issuance Of Capital Stock | — | 422,535USD | 2,380,000USD | 1,450,000USD | — | 373,175USD | 0USD | 0USD |
| Begin Period Cash Flow | — | 5,999,739USD | 2,194,206USD | 873,919USD | — | 1,151,868USD | 1,673,354USD | 5,286,291USD |
| End Period Cash Flow | — | 8,246,813USD | 5,999,739USD | 2,194,206USD | — | 1,063,077USD | 1,151,868USD | 1,673,354USD |
| Total Cashflows From Investing Activities | — | — | 500,609USD | 44,092USD | — | 1,376,040USD | -18,156USD | -688,222USD |
| Other Cashflows From Investing Activities | — | — | 500,609USD | 44,092USD | — | 1,348,334USD | 6,499USD | -688,222USD |
| Other Cashflows From Financing Activities | — | — | -138,135USD | -69,067USD | — | -719,601USD | -69,068USD | -207,201USD |
| Unclassified Operating Cash Flow | — | — | — | — | — | 1,716,826USD | — | — |
| Unclassified Investing Cash Flow | — | — | — | — | — | -1,348,329USD | — | — |
| Unclassified Financing Cash Flow | — | — | — | — | — | — | — | -1,149,496USD |
| Source | DisclosureDeterministicFinal | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy | DisclosureDeterministicFinal | 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 20182018-12-31 · USD | FY 20172017-12-31 · USD |
|---|---|---|---|---|---|---|---|---|
| Depreciation | 61,929USD | 81,545USD | 180,670USD | 1,372,166USD | 359,860USD | 1,482,271USD | 618,801USD | 2,084,471USD |
| Stock Based Compensation | 520,721USD | 18,536,183USD | — | — | 0USD | 22,501USD | — | — |
| Deferred Income Tax | -1,400,381USD | 1,831,735USD | -84,194USD | — | — | — | — | — |
| Other Non Cash Items | -976,219USD | 302,729USD | 322,169USD | 471,163USD | -3,198,489USD | 562,610USD | 19,100,287USD | 14,286,076USD |
| Change To Account Receivables | -8,695,297USD | -214,474USD | -1,536,755USD | 4,019,191USD | 16,005,117USD | -21,486,534USD | -33,448,088USD | -2,126,220USD |
| Change To Inventory | -832,691USD | -7,101USD | -1,952,642USD | -119,384USD | -1,353,511USD | 615,119USD | 383,783USD | 2,978,971USD |
| Change To Liabilities | 56,900,091USD | -1,816,422USD | -1,379,324USD | — | — | — | — | — |
| Change In Working Capital | 47,372,103USD | -2,083,723USD | -5,748,538USD | 3,151,118USD | 1,252,332USD | -27,403,933USD | -6,260,954USD | -125,608USD |
| Operating Cash Flow | 498,049USD | -9,130,110USD | 3,814,900USD | — | — | — | — | — |
| Investing Cash Flow | 5,838,748USD | -6,315,865USD | -6,550USD | — | — | — | — | — |
| Financing Cash Flow | 1,148,341USD | 13,309,335USD | -5,045,623USD | — | — | — | — | — |
| Effect Of Forex Changes On Cash | -301,402USD | 305,901USD | -37,862USD | — | — | — | — | — |
| Change In Cash | 7,183,736USD | -1,830,739USD | -1,275,135USD | -9,233,323USD | -8,446,476USD | 11,554,215USD | -9,446,812USD | 3,868,981USD |
| End Cash Flow | 8,246,813USD | 1,063,077USD | 2,893,816USD | — | — | — | — | — |
| Capital Expenditures | — | 0USD | -27,999USD | -83,466USD | 0USD | -107,103USD | -422,461USD | -281,325USD |
| Unclassified Investing Cash Flow | — | -6,315,865USD | 21,449USD | — | 1,490,150USD | — | — | — |
| Net Debt Issuance | — | 0USD | -33,451USD | — | — | — | — | — |
| Unclassified Financing Cash Flow | — | 13,309,335USD | -5,012,172USD | — | — | -1,639,862USD | 6,391,501USD | 10,049,932USD |
| Net Income | — | — | — | -6,873,278USD | -3,320,265USD | 952,893USD | -14,597,880USD | -11,933,366USD |
| Total Cash From Operating Activities | — | — | — | -1,971,571USD | -5,351,266USD | -23,165,441USD | -14,872,026USD | -5,477,247USD |
| Free Cash Flow | — | — | — | -2,055,037USD | -5,351,266USD | -23,272,544USD | -15,294,487USD | -5,758,572USD |
| Investments | — | — | — | -280,524USD | 2,028,745USD | 11,217,725USD | — | — |
| Total Cashflows From Investing Activities | — | — | — | -280,524USD | 2,028,745USD | 11,217,725USD | 648,337USD | 428,316USD |
| Net Borrowings | — | — | — | -7,143,636USD | -5,331,534USD | — | — | — |
| Total Cash From Financing Activities | — | — | — | -7,499,965USD | -5,065,477USD | 23,496,458USD | 5,458,673USD | 8,917,912USD |
| Begin Period Cash Flow | — | — | — | 13,402,274USD | 21,848,750USD | 10,294,535USD | 26,882,829USD | 23,013,848USD |
| End Period Cash Flow | — | — | — | 4,168,951USD | 13,402,274USD | 21,848,750USD | 17,436,017USD | 26,882,829USD |
| Other Cashflows From Investing Activities | — | — | — | -197,058USD | -1,490,150USD | -31,834USD | 1,000,000USD | 183,812USD |
| Other Cashflows From Financing Activities | — | — | — | -356,329USD | 266,057USD | 1,442,385USD | -932,828USD | -1,132,020USD |
| Issuance Of Capital Stock | — | — | — | — | 0USD | 23,693,935USD | — | — |
| Unclassified Operating Cash Flow | — | — | — | — | — | 1,218,217USD | -13,732,280USD | -9,788,820USD |
| Source | DisclosureDeterministicFinal | DisclosureDeterministicFinal | DisclosureDeterministicFinal | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy |
Cash flow YTD
| Metric | Q3 20252025-09-30 · USD | Q2 20252025-06-30 · USD | Q3 20242024-09-30 · USD | Q2 20242024-06-30 · USD |
|---|---|---|---|---|
| Depreciation | 48,720USD | 35,800USD | 71,289USD | 47,470USD |
| Stock Based Compensation | 520,721USD | 0USD | 18,536,184USD | 17,210,288USD |
| Deferred Income Tax | -864,524USD | -188,733USD | 114,909USD | 57,801USD |
| Other Non Cash Items | -976,219USD | -313,953USD | 289,318USD | 275,908USD |
| Change To Liabilities | 23,335,993USD | 1,178,687USD | -1,278,766USD | -1,701,576USD |
| Change In Working Capital | 23,335,993USD | 1,710,077USD | -1,973,759USD | -2,382,909USD |
| Operating Cash Flow | 3,016,939USD | -380,432USD | -7,818,595USD | -8,022,213USD |
| Investing Cash Flow | 638,118USD | 137,509USD | -7,691,905USD | -7,673,749USD |
| Financing Cash Flow | 1,481,796USD | 1,553,056USD | 13,855,534USD | 14,216,118USD |
| Effect Of Forex Changes On Cash | -200,191USD | -179,004USD | -86,982USD | 259,382USD |
| Change In Cash | 4,936,662USD | 1,131,129USD | -1,741,948USD | -1,220,462USD |
| End Cash Flow | 5,999,739USD | 2,194,206USD | 1,151,868USD | 1,673,354USD |
| Change To Account Receivables | — | 818,816USD | -431,539USD | -386,812USD |
| Change To Inventory | — | -287,426USD | -219,711USD | -266,297USD |
| Capital Expenditures | — | — | 0USD | 0USD |
| Unclassified Investing Cash Flow | — | — | -7,691,905USD | -7,673,749USD |
| Net Debt Issuance | — | — | 0USD | 0USD |
| Unclassified Financing Cash Flow | — | — | 13,855,534USD | 14,216,118USD |
| Source | DisclosureDeterministicFinal | DisclosureDeterministicFinal | DisclosureDeterministicFinal | DisclosureDeterministicFinal |
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.