|
Concept
|
2025 | 2024 | 2023 | 2022 | 2021 |
|---|---|---|---|---|---|
| Revenue |
$817.9K
10806.76%
YoY
|
$7.499K
-44.86%
YoY
|
$13.60K
83.78%
YoY
|
$7.400K
94.74%
YoY
|
$3.800K
N/A
|
| Cost Of Revenue |
$389.4K
50403.37%
YoY
|
$771.00
N/A
|
N/A
N/A
|
$1.100K
37.5%
YoY
|
$800.00
N/A
|
| Gross Profit |
$428.5K
6269.16%
YoY
|
$6.728K
-50.53%
YoY
|
$13.60K
115.87%
YoY
|
$6.300K
110.0%
YoY
|
$3.000K
N/A
|
| Selling, General & Admin |
$1.218M
190.29%
YoY
|
$419.7K
735.65%
YoY
|
$50.23K
-2.1%
YoY
|
$51.31K
-32.43%
YoY
|
$75.94K
36.95%
YoY
|
| Research & Development |
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
| Depreciation & Amortization |
$144.3K
1965.14%
YoY
|
$6.986K
2124.84%
YoY
|
$314.00
214.0%
YoY
|
$100.00
N/A
|
$0.00
N/A
|
| Operating Expenses |
$1.218M
190.29%
YoY
|
$419.7K
735.65%
YoY
|
$50.23K
-2.1%
YoY
|
$51.31K
-32.43%
YoY
|
$75.94K
36.95%
YoY
|
| Operating Profit |
-$790.0K
91.27%
YoY
|
-$413.0K
1027.54%
YoY
|
-$36.63K
-18.62%
YoY
|
-$45.01K
-38.29%
YoY
|
-$72.94K
N/A
|
| Interest Expense |
$100.00
100.0%
YoY
|
$50.00
N/A
|
$0.00
-100.0%
YoY
|
$1.570K
-71.09%
YoY
|
$5.430K
-370.15%
YoY
|
| Other Income/Expense, Net |
$69.55K
151095.65%
YoY
|
$46.00
N/A
|
N/A
N/A
|
N/A
N/A
|
$1.000K
-160.61%
YoY
|
| Pretax Income |
-$720.4K
74.45%
YoY
|
-$413.0K
1027.41%
YoY
|
-$36.63K
-15.67%
YoY
|
-$43.44K
-34.69%
YoY
|
-$66.51K
12.52%
YoY
|
| Income Tax |
N/A
N/A
|
N/A
N/A
|
N/A
N/A
|
N/A
N/A
|
N/A
N/A
|
| Net Earnings |
-$720.4K
74.45%
YoY
|
-$413.0K
1027.41%
YoY
|
-$36.63K
-15.68%
YoY
|
-$43.44K
-34.69%
YoY
|
-$66.51K
12.52%
YoY
|
| Basic Earnings Per Share |
-$0.02
100.0%
YoY
|
-$0.01
900.0%
YoY
|
$0.00
0.0%
YoY
|
$0.00
N/A
|
N/A
|
| Diluted Earnings Per Share |
-$0.02
100.0%
YoY
|
-$0.01
N/A
|
N/A
N/A
|
-$1.448K
-34.69%
YoY
|
-$2.217K
12.52%
YoY
|
| COMMON SHARES |
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
| Basic Shares Outstanding |
30.00M shares
0.0%
YoY
|
30.00M shares
0.0%
YoY
|
30.00M shares
0.0%
YoY
|
30.00M shares
N/A
|
N/A
|
| Diluted Shares Outstanding |
30.00M shares
0.0%
YoY
|
30.00M shares
0.0%
YoY
|
30.00M shares
N/A
|
N/A
|
N/A
|
|
Concept
|
2025 Q4 | 2025 Q3 | 2025 Q2 | 2025 Q1 | 2024 Q4 | 2024 Q3 | 2024 Q2 | 2024 Q1 | 2023 Q4 | 2023 Q3 | 2023 Q2 | 2023 Q1 | 2022 Q4 | 2022 Q3 | 2022 Q2 | 2022 Q1 | 2021 Q4 | 2021 Q3 | 2021 Q2 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue |
$340.3K
120.3%
YoY
|
$390.2K
125.3%
YoY
|
$291.4K
44.23%
YoY
|
$288.2K
N/A
|
$154.5K
2352.31%
YoY
|
$173.2K
N/A
|
$202.1K
16739.08%
YoY
|
$0.00
N/A
|
$6.299K
57.48%
YoY
|
N/A
N/A
|
$1.200K
-50.0%
YoY
|
N/A
|
$4.000K
185.71%
YoY
|
$6.000K
233.33%
YoY
|
$2.400K
33.33%
YoY
|
$2.400K
33.33%
YoY
|
$1.400K
-12.5%
YoY
|
$1.800K
350.0%
YoY
|
$1.800K
N/A
|
| Cost Of Revenue |
$136.4K
2543.02%
YoY
|
$65.69K
357.04%
YoY
|
$56.71K
34267.27%
YoY
|
$369.7K
3696900.0%
YoY
|
$5.160K
578.95%
YoY
|
$14.37K
N/A
|
$165.00
N/A
|
$10.00
N/A
|
$760.00
N/A
|
N/A
N/A
|
N/A
N/A
|
N/A
|
N/A
N/A
|
N/A
N/A
|
$0.00
N/A
|
$0.00
N/A
|
$500.00
0.0%
YoY
|
$600.00
100.0%
YoY
|
$0.00
N/A
|
| Gross Profit |
$203.9K
36.57%
YoY
|
$324.5K
104.33%
YoY
|
$234.7K
16.26%
YoY
|
-$81.50K
814900.0%
YoY
|
$149.3K
2595.63%
YoY
|
$158.8K
N/A
|
$201.9K
16725.33%
YoY
|
-$10.00
N/A
|
$5.539K
38.48%
YoY
|
$0.00
-100.0%
YoY
|
$1.200K
-50.0%
YoY
|
N/A
|
$4.000K
344.44%
YoY
|
$6.000K
400.0%
YoY
|
$2.400K
33.33%
YoY
|
$2.400K
33.33%
YoY
|
$900.00
-18.18%
YoY
|
$1.200K
1100.0%
YoY
|
$1.800K
N/A
|
| Selling, General & Admin |
$476.2K
36.78%
YoY
|
$375.7K
5.36%
YoY
|
$372.9K
-10.32%
YoY
|
$98.00K
-62.57%
YoY
|
$348.1K
239.2%
YoY
|
$356.6K
1362.55%
YoY
|
$415.8K
N/A
|
$261.8K
N/A
|
$102.6K
852.77%
YoY
|
$24.38K
224.2%
YoY
|
N/A
|
N/A
|
$10.77K
-46.7%
YoY
|
$7.520K
-14.84%
YoY
|
$23.51K
45.03%
YoY
|
$6.060K
-36.21%
YoY
|
$20.21K
46.24%
YoY
|
$8.830K
-58.05%
YoY
|
$16.21K
N/A
|
| Research & Development |
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
| Depreciation & Amortization |
$43.90K
20.94%
YoY
|
$44.00K
-14.56%
YoY
|
$35.78K
74.91%
YoY
|
N/A
|
$36.30K
45275.0%
YoY
|
$51.50K
-64475.0%
YoY
|
$20.46K
26126.92%
YoY
|
$6.750K
N/A
|
$80.00
0.0%
YoY
|
-$80.00
-200.0%
YoY
|
$78.00
-1.27%
YoY
|
N/A
|
$80.00
166.67%
YoY
|
$80.00
166.67%
YoY
|
$79.00
N/A
|
$40.00
N/A
|
$30.00
N/A
|
$30.00
N/A
|
$0.00
N/A
|
| Operating Expenses |
$476.2K
36.78%
YoY
|
$375.7K
5.36%
YoY
|
$372.9K
-10.32%
YoY
|
$97.90K
-62.61%
YoY
|
$348.1K
239.2%
YoY
|
$356.6K
1362.67%
YoY
|
$415.8K
1244.58%
YoY
|
$261.8K
N/A
|
$102.6K
852.77%
YoY
|
$24.38K
224.18%
YoY
|
$30.93K
31.58%
YoY
|
N/A
|
$10.77K
-46.7%
YoY
|
$7.520K
-14.84%
YoY
|
$23.51K
44.99%
YoY
|
$6.060K
-36.21%
YoY
|
$20.21K
46.24%
YoY
|
$8.830K
-58.05%
YoY
|
$16.21K
N/A
|
| Operating Profit |
-$272.2K
36.93%
YoY
|
-$51.22K
-74.1%
YoY
|
-$138.2K
-35.4%
YoY
|
-$179.4K
-31.48%
YoY
|
-$198.8K
104.77%
YoY
|
-$197.8K
711.26%
YoY
|
-$213.9K
619.66%
YoY
|
-$261.8K
N/A
|
-$97.09K
1333.74%
YoY
|
-$24.38K
1503.82%
YoY
|
-$29.73K
40.85%
YoY
|
N/A
|
-$6.772K
-64.93%
YoY
|
-$1.520K
-80.08%
YoY
|
-$21.11K
46.45%
YoY
|
-$3.660K
-52.47%
YoY
|
-$19.31K
51.81%
YoY
|
-$7.630K
-63.58%
YoY
|
-$14.41K
N/A
|
| Interest Expense |
$100.00
N/A
|
$0.00
N/A
|
$0.00
N/A
|
$0.00
-100.0%
YoY
|
N/A
|
$0.00
N/A
|
$0.00
N/A
|
$40.00
N/A
|
$0.00
N/A
|
N/A
|
N/A
|
N/A
|
$0.00
N/A
|
$0.00
-100.0%
YoY
|
$0.00
-100.0%
YoY
|
$0.00
-100.0%
YoY
|
$0.00
-100.0%
YoY
|
$700.00
-20.45%
YoY
|
$870.00
N/A
|
| Other Income/Expense, Net |
$126.00
-99.82%
YoY
|
$69.00
213.64%
YoY
|
$10.83K
43224.0%
YoY
|
-$200.00
N/A
|
$69.66K
2321900.0%
YoY
|
$22.00
N/A
|
$25.00
N/A
|
$0.00
N/A
|
$3.00
N/A
|
N/A
N/A
|
N/A
N/A
|
N/A
|
N/A
N/A
|
N/A
N/A
|
N/A
N/A
|
N/A
|
N/A
N/A
|
$0.00
N/A
|
$873.00
N/A
|
| Pretax Income |
-$272.1K
110.69%
YoY
|
-$51.15K
-74.13%
YoY
|
-$127.4K
-40.45%
YoY
|
-$179.6K
-31.39%
YoY
|
-$129.2K
33.03%
YoY
|
-$197.7K
711.17%
YoY
|
-$213.9K
619.57%
YoY
|
-$261.8K
N/A
|
-$97.09K
1333.7%
YoY
|
-$24.38K
1503.82%
YoY
|
-$29.73K
40.85%
YoY
|
N/A
|
-$6.772K
-64.93%
YoY
|
-$1.520K
-78.07%
YoY
|
-$21.11K
55.89%
YoY
|
-$3.660K
-46.49%
YoY
|
-$19.31K
63.09%
YoY
|
-$6.930K
-65.47%
YoY
|
-$13.54K
N/A
|
| Income Tax |
$55.00
N/A
|
$10.45K
N/A
|
$6.000K
N/A
|
N/A
|
N/A
N/A
|
N/A
N/A
|
N/A
N/A
|
N/A
|
N/A
N/A
|
N/A
N/A
|
N/A
N/A
|
N/A
|
N/A
N/A
|
N/A
N/A
|
N/A
N/A
|
N/A
|
N/A
N/A
|
N/A
N/A
|
N/A
N/A
|
| Net Earnings |
-$272.2K
110.73%
YoY
|
-$61.60K
-68.85%
YoY
|
-$133.4K
-37.65%
YoY
|
-$179.6K
-31.39%
YoY
|
-$129.2K
33.03%
YoY
|
-$197.7K
711.17%
YoY
|
-$213.9K
619.57%
YoY
|
-$261.8K
N/A
|
-$97.09K
1333.7%
YoY
|
-$24.38K
1503.82%
YoY
|
-$29.73K
40.85%
YoY
|
N/A
|
-$6.772K
-64.93%
YoY
|
-$1.520K
-78.07%
YoY
|
-$21.11K
55.89%
YoY
|
-$3.660K
-46.49%
YoY
|
-$19.31K
63.09%
YoY
|
-$6.930K
-65.47%
YoY
|
-$13.54K
N/A
|
| Basic Earnings Per Share |
-$0.01
0.0%
YoY
|
$0.00
0.0%
YoY
|
$0.00
0.0%
YoY
|
N/A
|
$0.00
N/A
|
-$0.01
N/A
|
-$0.01
610.0%
YoY
|
N/A
|
N/A
N/A
|
$0.00
N/A
|
$0.00
N/A
|
N/A
|
$0.00
N/A
|
$0.00
N/A
|
$0.00
N/A
|
N/A
|
$0.00
N/A
|
$0.00
N/A
|
$0.00
N/A
|
| Diluted Earnings Per Share |
-$0.01
0.0%
YoY
|
$0.00
0.0%
YoY
|
$0.00
0.0%
YoY
|
-$0.01
0.0%
YoY
|
$0.00
N/A
|
-$0.01
N/A
|
-$0.01
610.0%
YoY
|
-$0.01
N/A
|
N/A
N/A
|
$0.00
-100.0%
YoY
|
$0.00
-100.0%
YoY
|
N/A
|
$0.00
-100.0%
YoY
|
-$50.68
-78.07%
YoY
|
-$703.80
55.91%
YoY
|
-$122.00
-46.49%
YoY
|
-$643.80
63.09%
YoY
|
-$231.00
-65.47%
YoY
|
-$451.40
N/A
|
| COMMON SHARES |
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
| Basic Shares Outstanding |
30.00M shares
0.0%
YoY
|
30.00M shares
0.0%
YoY
|
30.00M shares
0.13%
YoY
|
30.00M shares
0.0%
YoY
|
30.00M shares
0.0%
YoY
|
30.00M shares
0.0%
YoY
|
29.96M shares
-0.13%
YoY
|
30.00M shares
0.0%
YoY
|
30.00M shares
0.0%
YoY
|
30.00M shares
0.0%
YoY
|
30.00M shares
0.0%
YoY
|
30.00M shares
N/A
|
30.00M shares
0.0%
YoY
|
30.00M shares
0.0%
YoY
|
30.00M shares
0.0%
YoY
|
N/A
|
30.00M shares
N/A
|
30.00M shares
N/A
|
30.00M shares
N/A
|
| Diluted Shares Outstanding |
31.72M shares
5.74%
YoY
|
30.00M shares
0.0%
YoY
|
30.00M shares
0.13%
YoY
|
N/A
|
30.00M shares
0.0%
YoY
|
30.00M shares
0.0%
YoY
|
29.96M shares
-0.13%
YoY
|
N/A
|
30.00M shares
0.0%
YoY
|
30.00M shares
0.0%
YoY
|
30.00M shares
0.0%
YoY
|
N/A
|
30.00M shares
N/A
|
30.00M shares
N/A
|
30.00M shares
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
Loading...