SOWG
Sow Good Inc.
Company overview
- Market capitalization
- $44.22M
- Employees
- 8
- Latest publication
- 2026-09-29
About Sow Good Inc.
Sow Good Inc. operates as a distributor of freeze-dried candy and snack products. The company markets its products through a distribution partner. It offers its products under the Sow Good brand name. The company was formerly known as Black Ridge Oil & Gas, Inc. and changed its name to Sow Good Inc. in January 2021. Sow Good Inc. was founded in 2010 and is based in Irving, Texas.
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 | 0USD | -5,886,372USD | 1,553,138USD | 1,856,312USD | 2,476,922USD | 1,383,985USD | 3,554,157USD | 15,648,046USD |
| Cost Of Revenue | 35,121USD | 5,235,081,154USD | 10,500,626USD | 1,986,021USD | 1,374,199USD | 2,601,528USD | 2,998,171USD | 6,640,917USD |
| Gross Profit | -35,121USD | -5,886,372USD | -8,947,488USD | -129,709USD | 1,102,723USD | -1,217,543USD | 555,986USD | 9,007,129USD |
| Selling General Administrative | 1,651,321USD | 4,509,307USD | 1,810,058USD | 1,745,670USD | 1,374,448USD | 2,887,878USD | 3,804,041USD | 1,399,244USD |
| Total Operating Expenses | 1,651,321USD | -18,362,803USD | 3,670,250USD | 3,944,196USD | 2,143,712USD | 2,896,462USD | 3,812,624USD | 4,122,033USD |
| Operating Income | -1,686,442USD | 12,476,431USD | -12,617,738USD | -4,073,905USD | -1,040,989USD | -4,114,005USD | -3,256,638USD | 4,885,096USD |
| Interest Expense | 243,594USD | 229,060USD | 93,274USD | 113,163USD | 182,576USD | 221,212USD | 225,095USD | 599,664USD |
| Net Interest Income | -243,594USD | 201,794USD | -93,274USD | -112,607USD | -155,866USD | -126,056USD | -185,586USD | -595,534USD |
| Income Before Tax | -1,930,036USD | 10,869,785USD | -10,935,484USD | -4,186,512USD | -2,571,054USD | -4,240,060USD | -3,442,224USD | 3,593,060USD |
| Income Tax Expense | 559,717USD | 33,818,241,000USD | — | — | — | -72,024USD | -62,315USD | 257,918USD |
| Tax Provision | 0USD | 0USD | 0USD | 0USD | 0USD | -72,024USD | -62,315USD | 257,918USD |
| Net Income | -2,488,571USD | -22,948,456USD | -10,935,484USD | -4,186,512USD | -2,571,054USD | -4,168,036USD | -3,379,909USD | 3,335,142USD |
| Net Income From Continuing Ops | -1,930,036USD | 10,869,785USD | -10,935,484USD | -4,186,512USD | -2,571,054USD | -4,168,037USD | -3,379,909USD | 3,335,142USD |
| Ebit | -1,686,442USD | 10,640,725USD | -10,842,210USD | -4,073,349USD | -1,040,989USD | -4,018,849USD | -3,217,129USD | 4,192,724USD |
| Ebitda | -1,651,321USD | 10,648,075USD | -10,582,122USD | -3,807,086USD | -1,032,405USD | -3,394,052USD | -2,209,605USD | 4,376,135USD |
| Depreciation And Amortization | 35,121USD | 7,350USD | 260,088USD | 266,263USD | 8,584USD | 624,797USD | 1,007,524USD | 183,411USD |
| Reconciled Depreciation | 35,121USD | -2,408,389USD | 2,046,499USD | -524,720USD | 1,043,432USD | 624,797USD | 1,007,224USD | 183,411USD |
| Total Other Income Expense Net | -243,594USD | -1,606,646USD | 1,682,254USD | -112,607USD | -1,530,065USD | -126,055USD | -185,586USD | -1,292,036USD |
| Unclassified Operating Expenses | — | -22,872,110USD | — | 2,198,526USD | — | — | — | 2,722,789USD |
| Selling And Marketing Expenses | — | — | 1,826,918USD | — | — | — | — | — |
| Interest Income | — | — | 0USD | 556USD | 26,710USD | 95,156USD | 39,509USD | 4,130USD |
| Source | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy |
Income Yearly
| Metric | FY 20252025-12-31 · USD | FY 20242024-12-31 · USD | FY 20232023-12-31 · USD | FY 20222022-12-31 · USD | FY 20212021-12-31 · USD | FY 20202020-12-31 · USD | FY 20192019-12-31 · USD | FY 20182018-12-31 · USD |
|---|---|---|---|---|---|---|---|---|
| Total Revenue | 0USD | 31,992,511USD | 16,070,924USD | 428,132USD | 88,440USD | 313,316USD | 466,595USD | 0USD |
| Cost Of Revenue | 33,101USD | 19,017,498USD | 11,189,360USD | 308,293USD | 81,311USD | 3,642USD | 872USD | 9,472USD |
| Gross Profit | -33,101USD | 12,975,013USD | 4,881,564USD | 119,839USD | 7,129USD | -3,642USD | 465,723USD | -9,472USD |
| Selling General Administrative | 6,572,609USD | 5,086,342USD | 5,933,977USD | 5,533,811USD | 5,382,576USD | 3,005,780USD | 1,665,744USD | 2,570,122USD |
| Total Operating Expenses | 6,572,609USD | 14,531,303USD | 6,102,248USD | 11,005,334USD | 7,115,054USD | 3,005,780USD | 3,062,204USD | 2,579,594USD |
| Operating Income | -6,605,710USD | -1,556,290USD | -1,220,684USD | -10,885,495USD | -7,107,925USD | -3,009,422USD | -2,596,481USD | -2,579,594USD |
| Interest Expense | 159,953USD | 1,464,640USD | 1,839,749USD | 1,277,965USD | 5,911USD | 386,164USD | 0USD | 0USD |
| Net Interest Income | -159,953USD | -1,325,845USD | -1,839,749USD | -1,277,965USD | -5,911USD | -386,164USD | — | 2,474,344USD |
| Income Before Tax | -6,823,265USD | -3,578,637USD | -3,060,433USD | -12,127,068USD | -6,874,156USD | -5,320,939USD | 12,884,082USD | 2,100,753USD |
| Income Tax Expense | 33,818,241,000USD | 123,579USD | — | — | — | — | — | 575,873USD |
| Tax Provision | 0USD | 123,579USD | 0USD | 0USD | — | 0USD | 0USD | 575,873USD |
| Net Income | -40,641,506USD | -3,702,216USD | -3,060,433USD | -12,127,068USD | -6,874,156USD | -5,320,939USD | 4,130,503USD | -344,014USD |
| Net Income From Continuing Ops | -6,823,265USD | -3,702,216USD | -3,060,433USD | -12,127,068USD | -6,874,156USD | -5,320,939USD | 17,852,257USD | 1,524,880USD |
| Ebit | -6,663,312USD | -2,113,997USD | -1,220,685USD | -10,849,105USD | -6,868,245USD | -4,934,771USD | 12,884,082USD | 2,034,246USD |
| Ebitda | -6,506,490USD | -114,892USD | -761,340USD | -10,549,552USD | -6,659,797USD | -4,931,129USD | 12,884,954USD | 2,043,718USD |
| Depreciation And Amortization | 156,822USD | 1,999,105USD | 459,345USD | 299,553USD | 208,448USD | 3,642USD | 872USD | 9,472USD |
| Reconciled Depreciation | 156,822USD | 1,999,105USD | 527,822USD | 299,553USD | 208,448USD | 3,642USD | 872USD | 9,472USD |
| Total Other Income Expense Net | -217,555USD | -2,022,347USD | -1,839,749USD | -1,241,573USD | 233,769USD | -2,311,517USD | 15,480,563USD | 2,139,496USD |
| Unclassified Operating Expenses | — | 9,444,961USD | — | 5,471,523USD | 1,732,478USD | — | 1,396,460USD | — |
| Interest Income | — | 138,795USD | 0USD | — | — | — | — | 2,474,344USD |
| Net Income Applicable To Common Shares | — | — | — | -12,127,068USD | -6,874,156USD | -5,320,939USD | 4,130,503USD | -344,014USD |
| Minority Interest | — | — | — | — | — | 0USD | -1,332,529USD | 140,738,954USD |
| Discontinued Operations | — | — | — | — | — | — | -7,421,050USD | 1,261,200USD |
| Source | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy |
Balance sheet Quarterly
| Metric | Q2 20262026-06-30 · USD | Q1 20262026-03-31 · USD | Q4 20252025-12-31 · USD | Q3 20252025-09-30 · USD | Q2 20252025-06-30 · USD | Q1 20252025-03-31 · USD | Q4 20242024-12-31 · USD | Q3 20242024-09-30 · USD |
|---|---|---|---|---|---|---|---|---|
| Total Assets | 420,767USD | 3,045,885USD | 3,775,388USD | 25,570,876USD | 49,985,439USD | 52,723,185USD | 54,695,731USD | 57,667,648USD |
| Cash And Equivalents | 8,492USD | — | — | — | — | — | — | — |
| Total Current Assets | 383,469USD | 2,956,059USD | 3,392,778USD | 13,046,193USD | 22,800,083USD | 24,625,698USD | 25,076,140USD | 28,387,914USD |
| Total Liabilities | 5,750,588USD | — | — | — | — | — | — | — |
| Total Current Liabilities | 5,600,588USD | 4,346,679USD | 6,187,442USD | 3,216,029USD | 5,384,019USD | 6,750,942USD | 7,364,541USD | 8,689,760USD |
| Other Current Liabilities | 1,820,838USD | — | — | — | — | — | — | — |
| Total Stockholder Equity | -5,329,821USD | -1,450,794USD | -2,562,054USD | 19,089,115USD | 28,570,587USD | 30,789,110USD | 31,988,061USD | 32,822,608USD |
| Total Equity Including Noncontrolling Interest | -5,329,821USD | — | — | — | — | — | — | — |
| Net Receivables | 2,686USD | 601,942USD | 1,744,669USD | 174,757USD | 701,175USD | 1,332,776USD | 460,147USD | 1,232,958USD |
| Inventory | 4,911USD | 4,911USD | 22,871USD | 11,524,269USD | 20,806,336USD | 21,142,831USD | 20,313,315USD | 19,434,041USD |
| Property Plant Equipment Net | 10,989USD | 63,517USD | 98,638USD | 11,480,711USD | 25,841,384USD | 26,742,175USD | 28,261,635USD | 26,624,137USD |
| Accounts Payable | 1,049,143USD | 1,025,293USD | 1,297,851USD | 818,797USD | 1,176,343USD | 1,211,753USD | 1,368,006USD | 1,301,098USD |
| Short Term Debt | 5,758USD | 825,331USD | 1,419,591USD | 1,551,711USD | 2,973,780USD | 4,725,547USD | 5,020,382USD | 5,085,119USD |
| Common Stock | 20,100USD | 20,120USD | 12,224USD | 12,224USD | 12,166USD | 11,382USD | 11,300USD | 10,245USD |
| Retained Earnings | -109,452,497USD | -105,573,470USD | -103,083,717USD | -80,135,261USD | -69,199,776USD | -65,013,265USD | -62,442,211USD | -58,274,174USD |
| Other Current Assets | — | 30,357USD | 150,793USD | 959,873USD | 333,156USD | 534,983USD | 579,238USD | 774,528USD |
| Total Liab | — | 4,496,679USD | 6,337,442USD | 6,481,761USD | 21,414,852USD | 21,934,075USD | 22,707,670USD | 24,845,040USD |
| Other Current Liab | — | 2,496,055USD | 3,470,000USD | 845,521USD | 1,233,896USD | 813,642USD | 976,153USD | 2,237,940USD |
| Capital Stock | — | 21,587USD | 13,724USD | 12,224USD | 12,166USD | 11,382USD | 11,300USD | 10,245USD |
| Cash | — | 2,318,848USD | 1,474,445USD | 387,294USD | 959,416USD | 1,615,108USD | 3,723,440USD | 6,946,387USD |
| Cash And Short Term Investments | — | 2,318,848USD | 1,474,445USD | 387,294USD | 959,416USD | 1,615,108USD | 3,723,440USD | 6,946,387USD |
| Net Debt | — | -1,343,517USD | 95,146USD | 4,430,149USD | 18,045,197USD | 18,293,572USD | 16,640,071USD | 14,294,012USD |
| Short Long Term Debt | — | 781,559USD | 1,341,420USD | — | — | 2,550,267USD | 2,421,280USD | 2,945,035USD |
| Short Long Term Debt Total | — | 975,331USD | 1,569,591USD | 4,817,443USD | 19,004,613USD | 19,908,680USD | 20,363,511USD | 21,240,399USD |
| Long Term Debt | — | 150,000USD | 150,000USD | 2,142,430USD | 2,106,226USD | 150,000USD | 150,000USD | 150,000USD |
| Property Plant Equipment Gross | — | 114,350USD | 146,971USD | 14,054,052USD | 28,154,637USD | 28,789,166USD | 30,056,176USD | 29,472,328USD |
| Common Stock Shares Outstanding | — | 20,120,117shares | 789,200shares | 813,574shares | 770,918shares | 756,611shares | 691,582shares | 683,026shares |
| Non Current Assets Total | — | 89,826USD | 382,610USD | 12,524,683USD | 27,185,356USD | 28,097,487USD | 29,619,591USD | 29,279,734USD |
| Non Current Liabilities Total | — | 150,000USD | 150,000USD | 3,265,732USD | 16,030,833USD | 15,183,133USD | 15,343,129USD | 16,155,280USD |
| Non Currrent Assets Other | — | 26,309USD | 283,972USD | 1,043,972USD | 1,343,972USD | 1,355,312USD | 1,357,956USD | 2,655,597USD |
| Net Working Capital | — | -1,390,620USD | -2,794,664USD | 9,830,164USD | 17,416,064USD | 17,874,756USD | 17,711,599USD | 19,698,154USD |
| Unclassified Equity | — | 104,080,969USD | 100,495,715USD | 99,199,928USD | 97,746,031USD | 95,779,611USD | 94,407,672USD | 91,076,292USD |
| Unclassified Current Liabilities | — | — | -1,341,420USD | — | — | -2,550,267USD | -2,421,280USD | -2,879,432USD |
| Unclassified Non Current Liabilities | — | — | — | 1,123,302USD | 13,924,607USD | 15,033,133USD | 15,193,128USD | 16,005,280USD |
| Non Current Liabilities Other | — | — | — | — | — | — | 1USD | — |
| Source | DisclosureDeterministicFinal | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy |
Balance sheet Yearly
| Metric | FY 20252025-12-31 · USD | FY 20242024-12-31 · USD | FY 20232023-12-31 · USD | FY 20222022-12-31 · USD | FY 20212021-12-31 · USD | FY 20202020-12-31 · USD | FY 20192019-12-31 · USD | FY 20182018-12-31 · USD |
|---|---|---|---|---|---|---|---|---|
| Total Assets | 3,775,388USD | 54,695,731USD | 21,488,558USD | 8,898,577USD | 14,103,150USD | 12,341,045USD | 7,145,111USD | 142,865,980USD |
| Other Current Assets | 150,793USD | 579,238USD | 563,164USD | 137,692USD | 81,057USD | 56,427USD | 47,151USD | 53,935USD |
| Total Liab | 6,337,442USD | 22,707,670USD | 14,208,109USD | 6,087,690USD | 3,282,742USD | 2,285,584USD | 1,446,407USD | 659,351USD |
| Total Stockholder Equity | -2,562,054USD | 31,988,061USD | 7,280,449USD | 2,810,887USD | 10,820,408USD | 10,055,461USD | 5,698,704USD | 1,467,675USD |
| Other Current Liab | 3,470,000USD | 976,153USD | 1,509,640USD | 444,943USD | 77,750USD | 257,806USD | 1,410,680USD | 154,643USD |
| Common Stock | 12,224USD | 11,300USD | 6,029USD | 4,847USD | 4,809USD | 2,743USD | 1,600USD | 479,845USD |
| Capital Stock | 13,724USD | 11,300USD | 6,029USD | 4,847USD | 4,809USD | 2,743USD | 1,600USD | 479,845USD |
| Retained Earnings | -103,083,717USD | -62,442,211USD | -58,739,995USD | -55,679,562USD | -43,552,494USD | -36,678,338USD | -31,357,399USD | -35,487,902USD |
| Cash | 1,474,445USD | 3,723,440USD | 2,410,037USD | 276,464USD | 3,345,928USD | 1,912,729USD | 108,756USD | 1,503,500USD |
| Cash And Short Term Investments | 1,474,445USD | 3,723,440USD | 2,410,037USD | 276,464USD | 3,345,928USD | 2,193,146USD | 108,756USD | 1,503,500USD |
| Total Current Assets | 3,392,778USD | 25,076,140USD | 10,237,837USD | 2,578,057USD | 4,891,264USD | 2,390,944USD | 156,412USD | 1,557,448USD |
| Total Current Liabilities | 6,187,442USD | 7,364,541USD | 5,771,200USD | 890,177USD | 403,057USD | 622,791USD | 1,446,407USD | 659,351USD |
| Net Debt | 95,146USD | 16,640,071USD | 9,434,897USD | 4,973,592USD | -420,273USD | -210,066USD | -108,756USD | -1,503,500USD |
| Short Term Debt | 1,419,591USD | 5,020,382USD | 3,408,025USD | 52,543USD | 45,970USD | 39,870USD | — | — |
| Short Long Term Debt | 1,341,420USD | 2,421,280USD | 2,857,084USD | — | — | — | — | — |
| Short Long Term Debt Total | 1,569,591USD | 20,363,511USD | 11,844,934USD | 5,250,056USD | 2,925,655USD | 1,702,663USD | — | — |
| Long Term Debt | 150,000USD | 150,000USD | 4,765,180USD | 3,896,158USD | 1,525,787USD | 262,925USD | — | — |
| Net Receivables | 1,744,669USD | 460,147USD | 2,578,259USD | 191,022USD | 12,382USD | 0USD | 505USD | 13USD |
| Inventory | 22,871USD | 20,313,315USD | 4,686,377USD | 1,972,879USD | 1,451,897USD | 141,371USD | — | — |
| Accounts Payable | 1,297,851USD | 1,368,006USD | 853,535USD | 392,691USD | 279,337USD | 325,115USD | 35,727USD | 31,938USD |
| Property Plant Equipment Net | 98,638USD | 28,261,635USD | 10,904,105USD | 6,296,520USD | 4,010,345USD | 3,309,124USD | 6,399USD | 1,225USD |
| Property Plant Equipment Gross | 146,971USD | 30,056,176USD | 11,871,707USD | 6,804,777USD | 4,220,441USD | 3,531,386USD | 134,202USD | — |
| Common Stock Shares Outstanding | 789,200shares | 615,882shares | 344,556shares | 322,359shares | 284,146shares | 125,797shares | 106,767shares | 106,688shares |
| Non Current Assets Total | 382,610USD | 29,619,591USD | 11,250,721USD | 6,320,520USD | 9,211,886USD | 9,950,101USD | 6,988,699USD | 141,308,532USD |
| Non Current Liabilities Total | 150,000USD | 15,343,129USD | 8,436,909USD | 5,197,513USD | 2,879,685USD | 1,662,793USD | 0USD | 180,452USD |
| Non Currrent Assets Other | 283,972USD | 1,357,956USD | 346,616USD | 24,000USD | 10,000USD | 10,000USD | — | 141,307,307USD |
| Net Working Capital | -2,794,664USD | 17,711,599USD | 4,466,637USD | 1,687,880USD | 4,488,207USD | 1,768,153USD | -1,289,995USD | 898,097USD |
| Unclassified Current Liabilities | -1,341,420USD | -2,421,280USD | -2,857,084USD | — | — | — | — | — |
| Unclassified Equity | 100,495,715USD | 94,407,672USD | 66,008,386USD | 58,480,755USD | 54,363,284USD | 46,728,313USD | 37,052,903USD | 35,995,887USD |
| Non Current Liabilities Other | — | 1USD | — | — | — | — | — | — |
| Unclassified Non Current Liabilities | — | 15,193,128USD | 3,671,729USD | 1,301,355USD | 1,353,898USD | 1,136,943USD | — | — |
| Good Will | — | — | — | 0USD | 4,887,297USD | 6,411,327USD | 0USD | — |
| Other Assets | — | — | — | 24,000USD | 10,000USD | 10,000USD | — | 141,307,307USD |
| Net Tangible Assets | — | — | — | 2,810,887USD | 5,628,867USD | 3,424,484USD | 5,698,704USD | 1,467,675USD |
| Intangible Assets | — | — | — | — | 304,244USD | 219,650USD | — | — |
| Short Term Investments | — | — | — | — | 0USD | 280,417USD | 6,982,300USD | — |
| Other Liab | — | — | — | — | — | 262,925USD | — | — |
| Long Term Investments | — | — | — | — | — | — | 6,982,300USD | — |
| Unclassified Current Assets | — | — | — | — | — | — | -6,982,300USD | — |
| Accumulated Other Comprehensive Income | — | — | — | — | — | — | — | 0USD |
| Unclassified Non Current Assets | — | — | — | — | — | — | — | -141,307,307USD |
| Source | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy |
Cash flow YTD
| Metric | Q2 20262026-06-30 · USD |
|---|---|
| Depreciation | 2,500USD |
| Stock Based Compensation | -134,860USD |
| Change To Account Receivables | -2,686USD |
| Change To Inventory | 17,960USD |
| Change To Liabilities | 987,945USD |
| Change In Working Capital | -233,434USD |
| Operating Cash Flow | -4,296,145USD |
| Other Financing Activities | 452,390USD |
| Unclassified Financing Cash Flow | 2,377,802USD |
| Financing Cash Flow | 2,830,192USD |
| Change In Cash | -1,465,953USD |
| End Cash Flow | 8,492USD |
| 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 | -1,930,036USD | 10,869,785USD | -10,935,484USD | -4,186,512USD | -2,571,054USD | -4,168,037USD | -3,379,909USD | 3,335,142USD |
| Depreciation | 35,121USD | -2,408,389USD | 268,281USD | -524,720USD | 1,043,432USD | 624,797USD | 1,007,524USD | 183,411USD |
| Stock Based Compensation | -134,860USD | -1,158,359USD | 1,133,461USD | 1,150,258USD | 1,271,090USD | 1,272,292USD | 1,342,050USD | 1,629,752USD |
| Other Non Cash Items | 145,288USD | -4,303,594USD | 5,690,354USD | 1,441,697USD | 214,122USD | 1,668,595USD | -250,111USD | 123,750USD |
| Change To Account Receivables | 1,142,819USD | -70,801USD | 449,263USD | 606,539USD | -856,751USD | 761,480USD | 4,808,807USD | -3,274,502USD |
| Change To Inventory | 17,960USD | -5,377,125USD | 3,908,981USD | 396,048USD | -857,235USD | -2,020,236USD | -8,536,518USD | -5,526,411USD |
| Change In Working Capital | 194,888USD | -3,969,500USD | 3,856,663USD | 1,604,935USD | -1,958,132USD | -2,699,448USD | -3,904,964USD | -7,509,240USD |
| Total Cash From Operating Activities | -1,689,599USD | -970,057USD | -1,120,186USD | -514,342USD | -2,000,542USD | -3,301,801USD | -5,185,410USD | -2,237,185USD |
| Capital Expenditures | 0USD | -33,959USD | -215,186USD | -141,350USD | -107,790USD | -1,458,589USD | -2,241,237USD | -1,597,718USD |
| Free Cash Flow | -1,689,599USD | -936,098USD | -905,000USD | -655,692USD | -2,108,332USD | -4,760,390USD | -7,426,647USD | -3,834,903USD |
| Net Borrowings | -465,988USD | — | 0USD | 0USD | 0USD | -679,137USD | 0USD | — |
| Total Cash From Financing Activities | 2,534,000USD | 2,056,132USD | 0USD | 0USD | 0USD | 1,537,443USD | -1USD | 11,392,583USD |
| Issuance Of Capital Stock | 2,999,990USD | 3,000,000USD | 0USD | 0USD | 0USD | 2,216,578USD | 0USD | 11,974,977USD |
| Change In Cash | 844,403USD | 1,087,151USD | -572,122USD | -655,692USD | -2,108,332USD | -3,222,947USD | -7,426,648USD | 7,557,680USD |
| Begin Period Cash Flow | 1,474,445USD | 387,294USD | 959,416USD | 1,615,108USD | 3,723,440USD | 6,946,387USD | 14,373,035USD | 6,815,355USD |
| End Period Cash Flow | 2,318,848USD | 1,474,445USD | 387,294USD | 959,416USD | 1,615,108USD | 3,723,440USD | 6,946,387USD | 14,373,035USD |
| Other Cashflows From Financing Activities | 2,534,000USD | 2,056,132USD | — | — | — | — | — | 373,855USD |
| Unclassified Financing Cash Flow | -2,534,002USD | -3,000,000USD | — | — | — | — | — | — |
| Total Cashflows From Investing Activities | — | 1,076USD | 248,064USD | -141,350USD | -107,790USD | -1,458,589USD | -2,241,237USD | -1,597,718USD |
| Other Cashflows From Investing Activities | — | -32,883USD | — | — | — | -1,332,818USD | — | — |
| Investments | — | — | 248,064USD | -141,350USD | -107,790USD | -1,458,589USD | -2,241,237USD | -1,597,718USD |
| Unclassified Operating Cash Flow | — | — | -1,133,461USD | — | — | — | — | — |
| Unclassified Investing Cash Flow | — | — | — | — | — | 2,791,407USD | 2,241,237USD | 1,597,718USD |
| Source | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy |
Cash flow Yearly
| Metric | FY 20252025-12-31 · USD | FY 20242024-12-31 · USD | FY 20232023-12-31 · USD | FY 20222022-12-31 · USD | FY 20212021-12-31 · USD | FY 20202020-12-31 · USD | FY 20192019-12-31 · USD | FY 20182018-12-31 · USD |
|---|---|---|---|---|---|---|---|---|
| Net Income | -6,823,265USD | -3,702,216USD | -3,060,433USD | -12,127,068USD | -6,874,156USD | -5,320,939USD | 17,852,257USD | 1,524,880USD |
| Depreciation | 156,822USD | 1,999,105USD | 527,822USD | 321,147USD | 208,448USD | 3,642USD | 872USD | 9,472USD |
| Stock Based Compensation | 2,396,450USD | 5,599,921USD | 1,885,023USD | 1,707,920USD | 1,377,379USD | 726,656USD | 100,526USD | 310,731USD |
| Other Non Cash Items | 130,900USD | 1,825,437USD | 1,524,118USD | 6,107,559USD | 2,661,729USD | 3,233,153USD | 100,526USD | -2,230,120USD |
| Change To Account Receivables | 128,250USD | 1,930,749USD | -2,387,237USD | -183,044USD | -12,382USD | 505USD | -492USD | 1,598USD |
| Change In Working Capital | -166,034USD | -15,148,992USD | -5,722,170USD | -294,114USD | -1,547,282USD | 340,735USD | 7,360USD | 507,832USD |
| Total Cash From Operating Activities | -4,305,127USD | -9,426,745USD | -4,845,640USD | -5,146,635USD | -5,551,261USD | -1,743,409USD | -9,709,780USD | -187,936USD |
| Capital Expenditures | -3USD | -3,269,332USD | -2,266,635USD | -2,686,786USD | -1,067,412USD | -1,051,737USD | -6,046USD | -6,046USD |
| Free Cash Flow | -4,305,130USD | -12,696,077USD | -7,112,275USD | -7,833,421USD | -6,618,673USD | -2,795,146USD | -9,715,826USD | -187,936USD |
| Total Cash From Financing Activities | 2,056,132USD | 16,668,024USD | 9,245,848USD | 4,700,000USD | 7,637,511USD | 262,925USD | 1,431,974USD | 450USD |
| Issuance Of Capital Stock | 3,000,000USD | 17,929,554USD | 6,445,848USD | 0USD | 5,562,511USD | 0USD | — | 0USD |
| Change In Cash | -2,248,995USD | 1,313,403USD | 2,133,573USD | -3,069,464USD | 1,433,199USD | 1,803,973USD | -1,394,744USD | 26,411USD |
| Begin Period Cash Flow | 3,723,440USD | 2,410,037USD | 276,464USD | 3,345,928USD | 1,912,729USD | 108,756USD | 1,503,500USD | 1,477,089USD |
| End Period Cash Flow | 1,474,445USD | 3,723,440USD | 2,410,037USD | 276,464USD | 3,345,928USD | 1,912,729USD | 108,756USD | 1,503,500USD |
| Other Cashflows From Financing Activities | -943,868USD | 373,857USD | — | — | — | — | 1,431,974USD | 450USD |
| Change To Inventory | — | -17,339,998USD | -4,112,386USD | -520,982USD | -1,310,526USD | -141,371USD | -141,371USD | 397,852USD |
| Investments | — | -5,927,876USD | -2,266,635USD | -2,622,829USD | 414,361USD | 3,181,735USD | 3,181,735USD | 3,181,735USD |
| Total Cashflows From Investing Activities | — | -5,927,876USD | -2,266,635USD | -2,622,829USD | -653,051USD | 3,284,457USD | 6,883,062USD | 213,897USD |
| Net Borrowings | — | -1,635,387USD | 2,800,000USD | 4,700,000USD | 2,075,000USD | 262,925USD | 262,925USD | 262,925USD |
| Other Cashflows From Investing Activities | — | -2,658,544USD | — | — | — | 3,284,457USD | 16,880,792USD | 213,897USD |
| Unclassified Investing Cash Flow | — | 5,927,876USD | 2,266,635USD | 2,686,786USD | — | -2,129,998USD | -13,173,419USD | -3,175,689USD |
| Change To Liabilities | — | — | — | 173,269USD | -45,778USD | 152,275USD | 3,789USD | -13,856USD |
| Unclassified Operating Cash Flow | — | — | — | — | -1,377,379USD | — | -27,771,321USD | — |
| 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.