SWAG
Stran & Company, Inc.
Company overview
- Market capitalization
- $26.10M
- Employees
- 154
- Latest publication
- 2026-09-29
About Stran & Company, Inc.
Stran & Company, Inc. provides outsourced marketing solutions in the United States, Canada, and Europe. It operates through Stran & Company, Inc. (Stran) and Stran Loyalty Solutions, LLC (SLS) segments. The company offers custom sourcing solutions; e-commerce solutions; creative and merchandising services; warehousing/fulfillment and distribution; print-on-demand; kitting; and point of sale displays. It also provides corporate promotional marketing programs for clients across various industry verticals; loyalty and incentive programs; and commercial and digital printing solutions. In addition, the company offers Magento Open Source, a custom-developed e-commerce platform that includes management of marketing programs and links branded merchandise, print, event assets, customer relationship management, loyalty, and incentives. It serves the pharmaceutical and healthcare, manufacturing, gaming, technology, finance, construction, and consumer goods industries. The company was founded in 1994 and is headquartered in Quincy, Massachusetts.
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 | 33,358,000USD | 31,249,000USD | 28,939,000USD | 25,981,000USD | 32,577,000USD | 28,694,000USD | 20,144,000USD | 20,144,000USD |
| Cost Of Revenue | 23,336,000USD | 21,606,000USD | 20,133,000USD | 18,909,000USD | 22,708,000USD | 20,212,000USD | 14,192,000USD | 14,192,000USD |
| Gross Profit | 10,022,000USD | 9,643,000USD | 8,806,000USD | 7,072,000USD | 9,869,000USD | 8,482,000USD | 5,952,000USD | 5,952,000USD |
| Selling General Administrative | 9,936,000USD | 8,998,000USD | 8,841,000USD | 8,854,000USD | 9,474,000USD | 9,017,000USD | 6,575,000USD | 8,136,000USD |
| General And Administrative Expenses | 9,936,000USD | — | — | — | — | — | — | — |
| Total Operating Expenses | 9,936,000USD | 8,998,000USD | 8,841,000USD | 8,854,000USD | 9,474,000USD | 9,017,000USD | 8,135,999USD | 22,328,000USD |
| Operating Income | 86,000USD | 645,000USD | -35,000USD | -1,782,000USD | 395,000USD | -535,000USD | -2,184,000USD | -2,184,000USD |
| Total Other Income Expense Net | 242,000USD | 145,000USD | 394,000USD | 470,000USD | 362,000USD | 104,000USD | 144,999USD | 81,000USD |
| Interest Income | 67,000USD | 67,000USD | — | — | 77,000USD | 42,000USD | — | — |
| Income Before Tax | 328,000USD | 790,000USD | 359,000USD | -1,312,000USD | 757,000USD | -431,000USD | -2,039,000USD | -2,039,000USD |
| Income Tax Expense | 19,000USD | 46,000USD | 116,000USD | -72,000USD | 114,000USD | -38,000USD | -1,000USD | — |
| Net Income | 309,000USD | 744,000USD | 243,000USD | -1,240,000USD | 643,000USD | -393,000USD | -2,037,999USD | -2,038,000USD |
| Net Income Applicable To Common Shares | 309,000USD | — | — | — | — | — | — | — |
| Net Interest Income | — | 67,000USD | 90,000USD | 87,000USD | 77,000USD | 42,000USD | 66,000USD | 64,000USD |
| Tax Provision | — | 46,000USD | 116,000USD | -72,000USD | 114,000USD | -38,000USD | 3,000USD | -1,000USD |
| Net Income From Continuing Ops | — | 744,000USD | 243,000USD | -1,240,000USD | 643,000USD | -393,000USD | -586,000USD | -2,038,000USD |
| Ebit | — | 645,000USD | -34,000USD | -1,782,000USD | 757,000USD | -535,000USD | -2,039,000USD | — |
| Ebitda | — | 940,000USD | 264,000USD | -1,495,000USD | 1,006,000USD | -263,000USD | -1,808,000USD | — |
| Depreciation And Amortization | — | 295,000USD | 298,000USD | 287,000USD | 249,000USD | 272,000USD | 231,000USD | — |
| Reconciled Depreciation | — | 295,000USD | 299,000USD | 287,000USD | 249,000USD | 272,000USD | 250,000USD | 233,000USD |
| Interest Expense | — | — | — | — | — | 212,000USD | — | — |
| Unclassified Operating Expenses | — | — | — | — | — | — | 1,560,999USD | 14,192,000USD |
| 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 | 116,191,000USD | 82,654,000USD | 76,000,000USD | 57,878,000USD | 39,702,714USD | 37,752,173USD | 30,316,831USD |
| Cost Of Revenue | 81,962,000USD | 56,841,000USD | 51,148,000USD | 42,493,000USD | 27,866,644USD | 26,267,309USD | 21,356,640USD |
| Gross Profit | 34,229,000USD | 25,813,000USD | 24,852,000USD | 15,385,000USD | 11,836,070USD | 11,484,864USD | 8,960,191USD |
| Selling General Administrative | 36,186,000USD | 30,707,000USD | 25,310,000USD | 17,789,000USD | 12,273,949USD | 9,994,891USD | 8,226,145USD |
| Total Operating Expenses | 36,186,000USD | 30,707,000USD | 26,120,000USD | 18,971,000USD | 12,273,949USD | 9,994,891USD | 8,366,437USD |
| Operating Income | -1,957,000USD | -4,894,000USD | -1,268,000USD | -3,586,000USD | -437,879USD | 1,489,973USD | 593,754USD |
| Interest Income | 296,000USD | 305,000USD | 570,387USD | 94,680USD | 6,826USD | 0USD | 977USD |
| Net Interest Income | 296,000USD | 305,000USD | 571,118USD | 94,680USD | 6,826USD | -49,457USD | -108,140USD |
| Income Before Tax | -627,000USD | -4,135,000USD | -344,000USD | -3,278,000USD | 127,740USD | 1,450,516USD | 561,614USD |
| Income Tax Expense | 120,000USD | 5,000USD | 41,000USD | 222,000USD | -107,500USD | 422,236USD | 171,751USD |
| Tax Provision | 120,000USD | 5,000USD | -769,372USD | -699,187USD | -107,500USD | 422,236USD | 171,751USD |
| Net Income | -747,000USD | -4,140,000USD | -385,000USD | -3,500,000USD | 235,240USD | 1,028,280USD | 389,863USD |
| Net Income From Continuing Ops | -747,000USD | -4,140,000USD | 54,709USD | -52,726,000USD | -1,954,091USD | 1,029,180USD | 389,863USD |
| Ebit | -1,957,000USD | -4,894,000USD | -458,000USD | -2,404,000USD | -437,879USD | 1,489,973USD | 670,731USD |
| Ebitda | -850,000USD | -4,070,000USD | 314,000USD | -1,984,000USD | 8,834USD | 1,712,060USD | 845,112USD |
| Depreciation And Amortization | 1,107,000USD | 824,000USD | 772,000USD | 420,000USD | 446,713USD | 222,087USD | 174,381USD |
| Reconciled Depreciation | 1,107,000USD | 824,000USD | 1,267,891USD | 725,398USD | 446,713USD | 222,087USD | 174,381USD |
| Total Other Income Expense Net | 1,330,000USD | 759,000USD | 924,000USD | 308,000USD | 565,619USD | -39,457USD | -32,140USD |
| Interest Expense | — | 387USD | — | 574,345USD | 136,661USD | 49,457USD | 109,117USD |
| Research Development | — | — | — | 5,330,000USD | — | — | — |
| Unclassified Operating Expenses | — | — | — | -4,148,000USD | — | — | — |
| Non Operating Income Net Other | — | — | — | -2,555,000USD | — | — | — |
| Net Income Applicable To Common Shares | — | — | — | -52,726,000USD | -1,954,091USD | 1,028,280USD | 389,863USD |
| 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 | 56,850,000USD | 53,157,000USD | 49,348,000USD | 50,262,000USD | 61,215,000USD | 52,161,000USD | 48,812,000USD | 48,812,000USD |
| Cash And Equivalents | 7,408,000USD | — | — | — | — | — | — | — |
| Cash And Short Term Investments | 12,599,000USD | 12,763,000USD | 11,625,000USD | 11,755,000USD | 18,067,000USD | 12,175,000USD | 16,970,000USD | — |
| Short Term Investments | 5,191,000USD | 5,115,000USD | 4,872,000USD | 5,058,000USD | 4,997,000USD | 7,939,000USD | 6,934,000USD | 6,934,000USD |
| Total Current Assets | 47,041,000USD | 42,932,000USD | 38,641,000USD | 39,331,000USD | 50,130,000USD | 42,228,000USD | 38,635,000USD | 38,635,000USD |
| Total Liabilities | 25,382,000USD | — | — | — | — | — | — | — |
| Total Current Liabilities | 23,949,000USD | 19,555,000USD | 16,503,000USD | 17,318,000USD | 26,613,000USD | 19,235,000USD | 14,916,000USD | 14,916,000USD |
| Total Stockholder Equity | 31,468,000USD | 31,402,000USD | 30,501,000USD | 30,196,000USD | 31,833,000USD | 31,270,000USD | 32,303,000USD | 32,303,000USD |
| Total Equity Including Noncontrolling Interest | 31,468,000USD | — | — | — | — | — | — | — |
| Deferred Revenue | 6,081,000USD | — | — | — | — | — | — | — |
| Net Receivables | 20,274,000USD | 17,444,000USD | 17,252,000USD | 17,028,000USD | 22,465,000USD | 18,698,000USD | 14,840,000USD | 14,840,000USD |
| Inventory | 10,776,000USD | 8,553,000USD | 7,621,000USD | 7,740,000USD | 6,736,000USD | 7,656,000USD | 4,768,000USD | 4,768,000USD |
| Property Plant Equipment Net | 3,388,000USD | 3,682,000USD | 3,989,000USD | 4,144,000USD | 3,954,000USD | 2,918,000USD | 2,657,000USD | 2,657,000USD |
| Goodwill | 2,321,000USD | — | — | — | — | — | — | — |
| Accounts Payable | 11,205,000USD | 9,992,000USD | 6,996,000USD | 5,427,000USD | 7,514,000USD | 6,455,000USD | 4,721,000USD | 4,721,000USD |
| Short Term Debt | 582,000USD | 807,000USD | 832,000USD | 785,000USD | 661,000USD | 455,000USD | 443,000USD | — |
| Common Stock | 2,000USD | 2,000USD | 2,000USD | 2,000USD | 2,000USD | 2,000USD | 2,000USD | — |
| Retained Earnings | -6,436,000USD | -6,745,000USD | -7,489,000USD | -7,732,000USD | -6,492,000USD | -7,135,000USD | -6,156,000USD | -6,156,000USD |
| Accumulated Other Comprehensive Income | 55,000USD | 61,000USD | 63,000USD | 24,000USD | 38,000USD | 5,000USD | 21,000USD | — |
| Intangible Assets | — | 4,222,000USD | 3,690,000USD | 4,466,000USD | 4,588,000USD | 4,694,000USD | 4,955,000USD | 4,955,000USD |
| Other Current Assets | — | 4,172,000USD | 2,143,000USD | 2,808,000USD | 2,862,000USD | 3,699,000USD | 2,057,000USD | 63,000USD |
| Total Liab | — | 21,755,000USD | 18,847,000USD | 20,066,000USD | 29,382,000USD | 20,891,000USD | 16,509,000USD | 16,509,000USD |
| Other Current Liab | — | 2,686,000USD | 5,147,000USD | 6,947,000USD | 13,306,000USD | 5,537,000USD | 6,538,000USD | 3,528,000USD |
| Capital Stock | — | 2,000USD | 2,000USD | 2,000USD | 2,000USD | 0USD | 2,000USD | 2,000USD |
| Good Will | — | 2,321,000USD | 2,321,000USD | 2,321,000USD | 2,321,000USD | 2,321,000USD | 2,542,000USD | 2,542,000USD |
| Cash | — | 7,648,000USD | 6,753,000USD | 6,697,000USD | 13,070,000USD | 4,236,000USD | 10,036,000USD | 10,036,000USD |
| Current Deferred Revenue | — | 5,520,000USD | 3,201,000USD | 4,159,000USD | 4,817,000USD | 6,410,000USD | 3,002,000USD | — |
| Net Debt | — | -5,096,000USD | -4,032,000USD | -3,651,000USD | -10,529,000USD | -3,007,000USD | -9,102,000USD | — |
| Short Long Term Debt Total | — | 2,552,000USD | 2,721,000USD | 3,046,000USD | 2,541,000USD | 1,229,000USD | 934,000USD | — |
| Long Term Debt | — | 45,000USD | 47,000USD | — | — | — | — | — |
| Property Plant Equipment Gross | — | 3,682,000USD | 6,356,000USD | 6,395,000USD | 6,228,000USD | 5,053,000USD | 4,492,000USD | 4,532,000USD |
| Common Stock Shares Outstanding | — | 18,656,973shares | 18,508,157shares | 18,384,904shares | 18,596,826shares | 18,608,407shares | 18,589,086shares | 18,589,086shares |
| Non Current Assets Total | — | 10,224,999USD | 10,707,000USD | 10,930,999USD | 11,085,000USD | 9,933,000USD | 10,177,000USD | 10,177,000USD |
| Non Current Liabilities Total | — | 2,199,999USD | 2,344,000USD | 2,747,999USD | 2,769,000USD | 1,656,000USD | 1,593,000USD | 1,593,000USD |
| Non Current Liabilities Other | — | 600,000USD | 602,000USD | 887,000USD | 889,000USD | 882,000USD | 880,000USD | 1,102,000USD |
| Non Currrent Assets Other | — | 654,000USD | 707,000USD | 654,000USD | 222,000USD | 23,000USD | 23,000USD | 23,000USD |
| Net Working Capital | — | 23,377,000USD | 22,138,000USD | 22,013,000USD | 23,517,000USD | 22,993,000USD | 23,287,000USD | 23,719,000USD |
| Unclassified Non Current Liabilities | — | 1,554,999USD | 1,695,000USD | 1,860,999USD | 1,880,000USD | — | — | — |
| Unclassified Equity | — | 38,082,000USD | 37,923,000USD | 37,900,000USD | 38,283,000USD | 38,398,000USD | 38,434,000USD | 38,457,000USD |
| Unclassified Current Assets | — | — | — | — | — | — | — | 1,994,000USD |
| Unclassified Current Liabilities | — | — | — | — | — | — | — | 6,667,000USD |
| 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 | 49,348,000USD | 55,148,000USD | 49,036,000USD | 56,626,108USD | 51,203,409USD | 13,304,672USD | 12,104,352USD |
| Intangible Assets | 3,690,000USD | 4,824,000USD | 3,114,000USD | 6,272,205USD | 1,929,294USD | 2,216,128USD | — |
| Other Current Assets | 2,143,000USD | 3,214,000USD | 2,732,000USD | 2,225,829USD | 1,123,272USD | 447,443USD | 523,601USD |
| Total Liab | 18,847,000USD | 23,507,000USD | 13,386,000USD | 17,261,556USD | 9,591,790USD | 11,676,918USD | 11,505,778USD |
| Total Stockholder Equity | 30,501,000USD | 31,641,000USD | 35,650,000USD | 39,364,552USD | 41,611,619USD | 1,627,754USD | 598,574USD |
| Other Current Liab | 5,147,000USD | 9,959,000USD | 5,980,000USD | 8,783,766USD | 4,420,717USD | 1,597,971USD | 2,945,296USD |
| Common Stock | 2,000USD | 2,000USD | 2,000USD | 1,848USD | 1,976USD | 100USD | 100USD |
| Capital Stock | 2,000USD | 2,000USD | 1,854USD | 1,848USD | 231,500,430USD | 100USD | 100USD |
| Retained Earnings | -7,489,000USD | -6,742,000USD | -2,602,000USD | 1,083,553USD | 1,861,994USD | 1,627,654USD | 598,474USD |
| Good Will | 2,321,000USD | 2,321,000USD | 0USD | 6,748,000USD | — | — | — |
| Cash | 6,753,000USD | 9,358,000USD | 8,059,000USD | 15,253,756USD | 32,226,668USD | 647,235USD | 2,438,260USD |
| Cash And Short Term Investments | 11,625,000USD | 18,214,000USD | 18,452,000USD | 25,033,111USD | 32,226,668USD | 647,235USD | 2,438,260USD |
| Total Current Assets | 38,641,000USD | 45,482,000USD | 43,042,000USD | 48,569,130USD | 47,563,500USD | 9,273,307USD | 10,024,206USD |
| Total Current Liabilities | 16,503,000USD | 22,195,000USD | 11,186,000USD | 13,955,523USD | 7,831,029USD | 8,000,377USD | 10,202,337USD |
| Current Deferred Revenue | 3,201,000USD | 4,423,000USD | 1,116,000USD | 633,148USD | 721,608USD | 564,227USD | 362,951USD |
| Net Debt | -4,032,000USD | -7,829,000USD | -6,733,000USD | -14,306,715USD | -30,969,532USD | 3,443,602USD | 1,372,062USD |
| Short Term Debt | 832,000USD | 1,097,000USD | 528,000USD | 486,952USD | 472,453USD | 2,265,256USD | 2,506,881USD |
| Short Long Term Debt Total | 2,721,000USD | 1,529,000USD | 1,326,000USD | 61,338,952USD | 1,257,136USD | 4,090,837USD | 3,810,322USD |
| Long Term Debt | 47,000USD | — | — | 60,852,000USD | — | 766,829USD | 38,207USD |
| Short Term Investments | 4,872,000USD | 8,856,000USD | 10,393,000USD | 9,779,355USD | 299,411USD | — | — |
| Net Receivables | 17,252,000USD | 18,665,000USD | 17,076,000USD | 14,442,626USD | 8,982,768USD | 5,679,580USD | 5,116,533USD |
| Inventory | 7,621,000USD | 5,389,000USD | 4,782,000USD | 6,867,564USD | 5,230,792USD | 2,499,049USD | 1,945,812USD |
| Accounts Payable | 6,996,000USD | 6,363,000USD | 3,218,000USD | 4,051,657USD | 2,109,427USD | 3,267,933USD | 4,202,214USD |
| Property Plant Equipment Net | 3,989,000USD | 2,498,000USD | 2,857,000USD | 1,784,773USD | 1,710,615USD | 1,808,489USD | 2,080,146USD |
| Property Plant Equipment Gross | 6,356,000USD | 4,492,000USD | 4,429,874USD | 1,784,773USD | 1,710,615USD | 2,423,637USD | 2,510,768USD |
| Accumulated Other Comprehensive Income | 63,000USD | -10,000USD | -13,000USD | -179,000USD | 0USD | — | 0USD |
| Common Stock Shares Outstanding | 18,458,827shares | 18,587,607shares | 18,519,892shares | 19,202,619shares | 21,023,688shares | 14,987,951shares | 14,987,951shares |
| Non Current Assets Total | 10,707,000USD | 9,666,000USD | 5,994,000USD | 8,056,978USD | 3,639,909USD | 4,031,365USD | 2,080,146USD |
| Non Current Liabilities Total | 2,344,000USD | 1,312,000USD | 2,200,000USD | 3,306,033USD | 1,760,761USD | 3,676,541USD | 1,303,441USD |
| Non Current Liabilities Other | 602,000USD | 880,000USD | 4,586,765USD | 32,989,000USD | 976,078USD | 1,850,960USD | — |
| Non Currrent Assets Other | 707,000USD | 23,000USD | 23,000USD | -841,000USD | -3,639,909USD | 6,748USD | -2,080,146USD |
| Net Working Capital | 22,138,000USD | 23,287,000USD | 32,417,778USD | 34,613,607USD | -447,645USD | 1,272,930USD | -178,131USD |
| Unclassified Non Current Liabilities | 1,695,000USD | — | -2,386,765USD | -93,774,911USD | -238,697,931USD | — | 1,265,234USD |
| Unclassified Equity | 37,923,000USD | 38,389,000USD | 38,261,146USD | 38,456,303USD | -191,752,781USD | — | — |
| Other Assets | — | -6,043,459USD | -6,043,459USD | — | 231,506,662USD | 6,748USD | — |
| Deferred Long Term Liab | — | — | — | 394,000USD | — | — | — |
| Other Liab | — | — | — | 2,845,944USD | 239,482,614USD | 1,850,960USD | — |
| Short Long Term Debt | — | — | — | 162,358USD | 162,358USD | 1,965,491USD | 2,150,000USD |
| Long Term Investments | — | — | — | 7,404,000USD | — | — | — |
| Net Tangible Assets | — | — | — | -85,265,000USD | -8,423,597USD | -588,374USD | 598,574USD |
| Unclassified Non Current Assets | — | — | — | -14,152,000USD | -231,506,662USD | — | — |
| Unclassified Current Liabilities | — | — | — | — | — | -1,660,501USD | -1,965,005USD |
| Source | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy |
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 | 309,000USD | 744,000USD | -393,000USD | -1,240,000USD | 643,000USD | -393,000USD | -2,037,999USD | -2,038,000USD |
| Depreciation | 290,000USD | 295,000USD | 299,000USD | 288,000USD | 249,000USD | 272,000USD | 233,000USD | 233,000USD |
| Stock Based Compensation | 194,000USD | 159,000USD | 23,000USD | 25,000USD | 31,000USD | 9,000USD | 3,000USD | 3,000USD |
| Operating Cash Flow | 1,555,000USD | — | — | — | — | — | — | — |
| Financing Cash Flow | -561,000USD | — | — | — | — | — | — | — |
| Change In Cash | 655,000USD | 895,000USD | 56,000USD | -6,373,000USD | 8,834,000USD | -5,122,000USD | -1,838,000USD | -1,838,000USD |
| Other Non Cash Items | — | 367,000USD | 1,357,000USD | 357,000USD | 595,000USD | 325,000USD | -1,972,000USD | 144,000USD |
| Change To Account Receivables | — | -225,000USD | -463,000USD | 5,262,000USD | -3,807,000USD | -352,000USD | -668,000USD | -668,000USD |
| Change To Inventory | — | -932,000USD | 120,000USD | -1,004,999USD | 920,000USD | -2,267,000USD | 146,000USD | 146,000USD |
| Change In Working Capital | — | 224,000USD | -1,020,000USD | -4,660,000USD | 4,429,000USD | -5,582,000USD | 1,034,000USD | -1,470,000USD |
| Total Cash From Operating Activities | — | 1,630,000USD | -56,000USD | -5,255,000USD | 5,947,000USD | -5,369,000USD | -2,740,000USD | -2,740,000USD |
| Capital Expenditures | — | -4,000USD | -123,000USD | -498,000USD | -78,000USD | -124,000USD | -144,000USD | -144,000USD |
| Free Cash Flow | — | 1,626,000USD | -179,000USD | -5,753,000USD | 5,869,000USD | -5,493,000USD | -2,884,000USD | -2,884,000USD |
| Investments | — | -246,000USD | 225,000USD | -572,000USD | 2,896,000USD | 809,000USD | -2,049,000USD | 2,721,000USD |
| Total Cashflows From Investing Activities | — | -250,000USD | 102,000USD | -572,000USD | 2,896,000USD | 809,000USD | 1,108,000USD | — |
| Net Borrowings | — | -3,000USD | 0USD | — | — | 0USD | 0USD | — |
| Total Cash From Financing Activities | — | -35,000USD | -207,000USD | -433,000USD | -487,000USD | -40,000USD | -206,000USD | -206,000USD |
| Begin Period Cash Flow | — | 6,753,000USD | 6,697,000USD | 13,070,000USD | 4,236,000USD | 9,358,000USD | 11,874,000USD | 11,874,000USD |
| End Period Cash Flow | — | 7,648,000USD | 6,753,000USD | 6,697,000USD | 13,070,000USD | 4,236,000USD | 10,036,000USD | 10,036,000USD |
| Other Cashflows From Investing Activities | — | -250,000USD | 102,000USD | — | 2,896,000USD | 809,000USD | 2,721,000USD | — |
| Other Cashflows From Financing Activities | — | -35,000USD | -207,000USD | — | -151,000USD | -40,000USD | -168,000USD | — |
| Sale Purchase Of Stock | — | — | 0USD | -408,000USD | -146,000USD | — | -25,698USD | 0USD |
| Unclassified Investing Cash Flow | — | — | — | — | -2,818,000USD | — | — | — |
| Source | DisclosurePreliminary | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy |
Cash flow YTD
| Metric | Q2 20262026-06-30 · USD |
|---|---|
| Depreciation | 585,000USD |
| Stock Based Compensation | 194,000USD |
| Change To Account Receivables | -3,181,000USD |
| Change To Inventory | -3,155,000USD |
| Change To Liabilities | 2,637,000USD |
| Change In Working Capital | -3,375,000USD |
| Operating Cash Flow | 1,555,000USD |
| Capital Expenditures | -21,000USD |
| Net Investments | -918,000USD |
| Unclassified Investing Cash Flow | 600,000USD |
| Investing Cash Flow | -339,000USD |
| Financing Cash Flow | -561,000USD |
| Change In Cash | 655,000USD |
| End Cash Flow | 7,408,000USD |
| Source | DisclosureDeterministicFinal |
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 | -747,000USD | -4,140,000USD | -385,000USD | -3,500,000USD | 235,240USD | 1,028,280USD | 389,863USD |
| Depreciation | 1,107,000USD | 824,000USD | 773,000USD | 420,000USD | 446,713USD | 222,087USD | 174,381USD |
| Stock Based Compensation | 88,000USD | 128,000USD | 199,913USD | 331,000USD | 153,205USD | 0USD | -1,394,972USD |
| Other Non Cash Items | 1,740,000USD | 470,000USD | 794,000USD | 859,000USD | -776,443USD | 2,332,381USD | -2,540USD |
| Change To Account Receivables | 640,000USD | -411,000USD | -1,530,000USD | -3,007,000USD | -3,303,188USD | -563,047USD | -1,722,601USD |
| Change To Inventory | -2,232,000USD | 333,000USD | 2,027,000USD | -945,000USD | -2,731,743USD | -390,879USD | -515,251USD |
| Change In Working Capital | -6,833,000USD | 5,478,000USD | -2,925,000USD | -327,000USD | -5,237,430USD | -2,917,632USD | 308,412USD |
| Total Cash From Operating Activities | -4,733,000USD | 2,760,000USD | -1,743,000USD | -2,000,000USD | -5,291,715USD | -1,667,265USD | 872,656USD |
| Capital Expenditures | -823,000USD | -601,000USD | -999,000USD | -626,000USD | -388,948USD | -176,465USD | -117,880USD |
| Free Cash Flow | -5,556,000USD | 2,159,000USD | -2,742,000USD | -2,626,000USD | -5,680,663USD | -1,843,730USD | 754,776USD |
| Investments | 4,058,000USD | -533,000USD | -2,741,640USD | -11,646,944USD | -231,499,860USD | -176,467USD | -117,880USD |
| Total Cashflows From Investing Activities | 3,235,000USD | -533,000USD | -3,736,000USD | -12,280,000USD | -388,948USD | -176,465USD | -117,880USD |
| Net Borrowings | 0USD | -100,000USD | 0USD | -5,336,000USD | -1,793,152USD | 375,907USD | -326,437USD |
| Total Cash From Financing Activities | -1,167,000USD | -928,000USD | -909,000USD | -2,693,000USD | 37,260,096USD | 375,907USD | -326,437USD |
| Sale Purchase Of Stock | -554,000USD | -50,000USD | -50,000USD | -3,331,000USD | 0USD | — | — |
| Change In Cash | -2,605,000USD | 1,299,000USD | -7,195,000USD | -16,973,000USD | 31,579,433USD | -1,791,025USD | 428,339USD |
| Begin Period Cash Flow | 9,358,000USD | 8,059,000USD | 15,254,000USD | 32,227,000USD | 647,235USD | 2,438,260USD | 2,009,922USD |
| End Period Cash Flow | 6,753,000USD | 9,358,000USD | 8,058,999USD | 15,254,000USD | 32,226,668USD | 647,235USD | 2,438,261USD |
| Other Cashflows From Investing Activities | 3,235,000USD | -533,000USD | -660,339USD | -13,177USD | -231,499,860USD | — | — |
| Other Cashflows From Financing Activities | -151,000USD | -828,000USD | -641,000USD | 1,306,731USD | 1,877,966USD | -44,055USD | 25,700USD |
| Unclassified Investing Cash Flow | -3,235,000USD | 1,134,000USD | — | — | 462,999,720USD | — | — |
| Change To Liabilities | — | — | — | -1,616,000USD | 1,872,944USD | -733,005USD | 467,807USD |
| Dividends Paid | — | — | — | -1,307,362USD | — | — | — |
| Issuance Of Capital Stock | — | — | — | 0USD | 223,542,106USD | 0USD | — |
| Cash And Cash Equivalents Changes | — | — | — | 10,814,000USD | — | — | — |
| Unclassified Financing Cash Flow | — | — | — | 5,974,631USD | 37,175,282USD | — | — |
| Unclassified Operating Cash Flow | — | — | — | — | — | -2,332,381USD | 1,397,512USD |
| 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
| Period | Dimension | Business / region | Revenue | Currency | Source |
|---|---|---|---|---|---|
| Q1 2026Quarterly · 2026-03-31 | Product | Additional Services | 238,000 | USD | 0001213900-26-055112 |
| Q1 2026Quarterly · 2026-03-31 | Product | Casino Continuity Program | 7,803,000 | USD | 0001213900-26-055112 |
| Q1 2026Quarterly · 2026-03-31 | Product | Promotional Products Bulk Dropshipping | 7,225,000 | USD | 0001213900-26-055112 |
| Q1 2026Quarterly · 2026-03-31 | Product | Promotional Products Company Owned Inventory | 4,355,000 | USD | 0001213900-26-055112 |
| Q1 2026Quarterly · 2026-03-31 | Product | Promotional Products Dropshipping | 8,858,000 | USD | 0001213900-26-055112 |
| Q1 2026Quarterly · 2026-03-31 | Product | Promotional Products Thirdparty Distributor | 2,455,000 | USD | 0001213900-26-055112 |
| Q1 2026Quarterly · 2026-03-31 | Product | Rewards Program | 315,000 | USD | 0001213900-26-055112 |
| Q4 2025Quarterly · 2025-12-31 | Product | Additional Services | 352,000 | USD | Legacy provider |
| Q4 2025Quarterly · 2025-12-31 | Product | Casino Continuity Program | 6,948,000 | USD | Legacy provider |
| Q4 2025Quarterly · 2025-12-31 | Product | Promotional Products Bulk Dropshipping | 3,809,000 | USD | Legacy provider |
| Q4 2025Quarterly · 2025-12-31 | Product | Promotional Products Company Owned Inventory | 4,559,000 | USD | Legacy provider |
| Q4 2025Quarterly · 2025-12-31 | Product | Promotional Products Dropshipping | 11,228,000 | USD | Legacy provider |
| Q4 2025Quarterly · 2025-12-31 | Product | Promotional Products Thirdparty Distributor | 1,785,000 | USD | Legacy provider |
| Q4 2025Quarterly · 2025-12-31 | Product | Rewards Program | 258,000 | USD | Legacy provider |
| FY 2025Yearly · 2025-12-31 | Product | Additional Services | 892,000 | USD | 0001213900-26-034104 |
| FY 2025Yearly · 2025-12-31 | Product | Casino Continuity Program | 32,849,000 | USD | 0001213900-26-034104 |
| FY 2025Yearly · 2025-12-31 | Product | Promotional Products Bulk Dropshipping | 15,894,000 | USD | 0001213900-26-034104 |
| FY 2025Yearly · 2025-12-31 | Product | Promotional Products Company Owned Inventory | 15,150,000 | USD | 0001213900-26-034104 |
| FY 2025Yearly · 2025-12-31 | Product | Promotional Products Dropshipping | 41,956,000 | USD | 0001213900-26-034104 |
| FY 2025Yearly · 2025-12-31 | Product | Promotional Products Thirdparty Distributor | 8,344,000 | USD | 0001213900-26-034104 |
| FY 2025Yearly · 2025-12-31 | Product | Rewards Program | 1,106,000 | USD | 0001213900-26-034104 |
| Q3 2025Quarterly · 2025-09-30 | Product | Additional Services | 365,000 | USD | 0001213900-25-109289 |
| Q3 2025Quarterly · 2025-09-30 | Product | Casino Continuity Program | 8,336,000 | USD | 0001213900-25-109289 |
| Q3 2025Quarterly · 2025-09-30 | Product | Promotional Products Bulk Dropshipping | 2,170,000 | USD | 0001213900-25-109289 |
| Q3 2025Quarterly · 2025-09-30 | Product | Promotional Products Company Owned Inventory | 3,401,000 | USD | 0001213900-25-109289 |
| Q3 2025Quarterly · 2025-09-30 | Product | Promotional Products Dropshipping | 9,590,000 | USD | 0001213900-25-109289 |
| Q3 2025Quarterly · 2025-09-30 | Product | Promotional Products Thirdparty Distributor | 1,862,000 | USD | 0001213900-25-109289 |
| Q3 2025Quarterly · 2025-09-30 | Product | Rewards Program | 257,000 | USD | 0001213900-25-109289 |
| Q2 2025Quarterly · 2025-06-30 | Product | Additional Services | 80,000 | USD | 0001213900-25-074995 |
| Q2 2025Quarterly · 2025-06-30 | Product | Casino Continuity Program | 10,197,000 | USD | 0001213900-25-074995 |
| Q2 2025Quarterly · 2025-06-30 | Product | Promotional Products Bulk Dropshipping | 3,584,000 | USD | 0001213900-25-074995 |
| Q2 2025Quarterly · 2025-06-30 | Product | Promotional Products Company Owned Inventory | 4,296,000 | USD | 0001213900-25-074995 |
| Q2 2025Quarterly · 2025-06-30 | Product | Promotional Products Dropshipping | 11,953,000 | USD | 0001213900-25-074995 |
| Q2 2025Quarterly · 2025-06-30 | Product | Promotional Products Thirdparty Distributor | 2,102,000 | USD | 0001213900-25-074995 |
| Q2 2025Quarterly · 2025-06-30 | Product | Rewards Program | 365,000 | USD | 0001213900-25-074995 |
| Q1 2025Quarterly · 2025-03-31 | Product | Additional Services | 95,000 | USD | 0001213900-26-055112 |
| Q1 2025Quarterly · 2025-03-31 | Product | Casino Continuity Program | 7,368,000 | USD | 0001213900-26-055112 |
| Q1 2025Quarterly · 2025-03-31 | Product | Promotional Products Bulk Dropshipping | 6,331,000 | USD | 0001213900-26-055112 |
| Q1 2025Quarterly · 2025-03-31 | Product | Promotional Products Company Owned Inventory | 2,894,000 | USD | 0001213900-26-055112 |
| Q1 2025Quarterly · 2025-03-31 | Product | Promotional Products Dropshipping | 9,185,000 | USD | 0001213900-26-055112 |
| Q1 2025Quarterly · 2025-03-31 | Product | Promotional Products Thirdparty Distributor | 2,595,000 | USD | 0001213900-26-055112 |
| Q1 2025Quarterly · 2025-03-31 | Product | Rewards Program | 226,000 | USD | 0001213900-26-055112 |
| FY 2024Yearly · 2024-12-31 | Product | Additional Services | 550,000 | USD | 0001213900-26-034104 |
| FY 2024Yearly · 2024-12-31 | Product | Casino Continuity Program | 8,619,000 | USD | 0001213900-26-034104 |
| FY 2024Yearly · 2024-12-31 | Product | Promotional Products Bulk Dropshipping | 15,939,000 | USD | 0001213900-26-034104 |
| FY 2024Yearly · 2024-12-31 | Product | Promotional Products Company Owned Inventory | 14,420,000 | USD | 0001213900-26-034104 |
| FY 2024Yearly · 2024-12-31 | Product | Promotional Products Dropshipping | 34,531,000 | USD | 0001213900-26-034104 |
| FY 2024Yearly · 2024-12-31 | Product | Promotional Products Thirdparty Distributor | 5,540,000 | USD | 0001213900-26-034104 |
| FY 2024Yearly · 2024-12-31 | Product | Redemption Code Program | 1,856,000 | USD | 0001213900-26-034104 |
| FY 2024Yearly · 2024-12-31 | Product | Rewards Program | 1,199,000 | USD | 0001213900-26-034104 |
| Q3 2024Quarterly · 2024-09-30 | Product | Additional Services | 117,000 | USD | 0001213900-25-109289 |
| Q3 2024Quarterly · 2024-09-30 | Product | Casino Continuity Program | 3,488,000 | USD | 0001213900-25-109289 |
| Q3 2024Quarterly · 2024-09-30 | Product | Promotional Products Bulk Dropshipping | 1,872,000 | USD | 0001213900-25-109289 |
| Q3 2024Quarterly · 2024-09-30 | Product | Promotional Products Company Owned Inventory | 3,270,000 | USD | 0001213900-25-109289 |
| Q3 2024Quarterly · 2024-09-30 | Product | Promotional Products Dropshipping | 7,926,000 | USD | 0001213900-25-109289 |
| Q3 2024Quarterly · 2024-09-30 | Product | Promotional Products Thirdparty Distributor | 1,307,000 | USD | 0001213900-25-109289 |
| Q3 2024Quarterly · 2024-09-30 | Product | Redemption Code Program | 1,856,000 | USD | 0001213900-25-109289 |
| Q3 2024Quarterly · 2024-09-30 | Product | Rewards Program | 308,000 | USD | 0001213900-25-109289 |
| Q2 2024Quarterly · 2024-06-30 | Product | Additional Services | 181,000 | USD | 0001213900-25-074995 |
| Q2 2024Quarterly · 2024-06-30 | Product | Promotional Products Bulk Dropshipping | 3,123,000 | USD | 0001213900-25-074995 |
| Q2 2024Quarterly · 2024-06-30 | Product | Promotional Products Company Owned Inventory | 3,605,000 | USD | 0001213900-25-074995 |
| Q2 2024Quarterly · 2024-06-30 | Product | Promotional Products Dropshipping | 8,128,000 | USD | 0001213900-25-074995 |
| Q2 2024Quarterly · 2024-06-30 | Product | Promotional Products Thirdparty Distributor | 1,402,000 | USD | 0001213900-25-074995 |
| Q2 2024Quarterly · 2024-06-30 | Product | Rewards Program | 254,000 | USD | 0001213900-25-074995 |
| Q1 2024Quarterly · 2024-03-31 | Product | Additional Services | 92,000 | USD | 0001213900-25-044222 |
| Q1 2024Quarterly · 2024-03-31 | Product | Promotional Products Bulk Dropshipping | 5,765,000 | USD | 0001213900-25-044222 |
| Q1 2024Quarterly · 2024-03-31 | Product | Promotional Products Company Owned Inventory | 2,599,000 | USD | 0001213900-25-044222 |
| Q1 2024Quarterly · 2024-03-31 | Product | Promotional Products Dropshipping | 8,412,000 | USD | 0001213900-25-044222 |
| Q1 2024Quarterly · 2024-03-31 | Product | Promotional Products Thirdparty Distributor | 1,674,000 | USD | 0001213900-25-044222 |
| Q1 2024Quarterly · 2024-03-31 | Product | Rewards Program | 285,000 | USD | 0001213900-25-044222 |
| FY 2023Yearly · 2023-12-31 | Product | Additional Services | 300,000 | USD | 0001213900-25-031596 |
| FY 2023Yearly · 2023-12-31 | Product | Promotional Products Bulk Dropshipping | 17,686,000 | USD | 0001213900-25-031596 |
| FY 2023Yearly · 2023-12-31 | Product | Promotional Products Company Owned Inventory | 17,911,000 | USD | 0001213900-25-031596 |
| FY 2023Yearly · 2023-12-31 | Product | Promotional Products Dropshipping | 32,794,000 | USD | 0001213900-25-031596 |
| FY 2023Yearly · 2023-12-31 | Product | Promotional Products Thirdparty Distributor | 6,076,000 | USD | 0001213900-25-031596 |
| FY 2023Yearly · 2023-12-31 | Product | Rewards Program | 1,233,000 | USD | 0001213900-25-031596 |
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.