|
Concept
|
2025 | 2024 | 2023 | 2022 | 2021 |
|---|---|---|---|---|---|
| Revenue |
$1.489M
-61.05%
YoY
|
$3.824M
-6.49%
YoY
|
$4.090M
51.0%
YoY
|
$2.709M
-11.66%
YoY
|
$3.066M
25.1%
YoY
|
| Cost Of Revenue |
$867.8K
-50.9%
YoY
|
$1.767M
-48.4%
YoY
|
$3.425M
20.47%
YoY
|
$2.843M
122.1%
YoY
|
$1.280M
469.73%
YoY
|
| Gross Profit |
$621.6K
-69.78%
YoY
|
$2.057M
209.42%
YoY
|
$664.8K
-594.08%
YoY
|
-$134.6K
-107.53%
YoY
|
$1.786M
-19.77%
YoY
|
| Selling, General & Admin |
$2.060M
-28.89%
YoY
|
$2.896M
2.13%
YoY
|
$2.836M
29.94%
YoY
|
$2.183M
20.38%
YoY
|
$1.813M
26.62%
YoY
|
| Research & Development |
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
| Depreciation & Amortization |
$156.8K
-51.19%
YoY
|
$321.3K
-21.77%
YoY
|
$410.7K
121.32%
YoY
|
$185.6K
93.08%
YoY
|
$96.11K
121.15%
YoY
|
| Operating Expenses |
$2.060M
-28.89%
YoY
|
$2.896M
-56.04%
YoY
|
$6.589M
24.83%
YoY
|
$5.278M
191.11%
YoY
|
$1.813M
26.62%
YoY
|
| Operating Profit |
-$2.521M
-2.61%
YoY
|
-$2.588M
3.58%
YoY
|
-$2.499M
-2.75%
YoY
|
-$2.569M
9437.71%
YoY
|
-$26.94K
-103.39%
YoY
|
| Interest Expense |
$18.61K
-124.3%
YoY
|
-$76.60K
-9219.05%
YoY
|
$840.00
-82.79%
YoY
|
$4.880K
18.73%
YoY
|
$4.110K
-99.24%
YoY
|
| Other Income/Expense, Net |
$478.5K
-366.38%
YoY
|
-$179.6K
-142.0%
YoY
|
$427.6K
-111.26%
YoY
|
-$3.799M
-12800.4%
YoY
|
$29.91K
16.84%
YoY
|
| Pretax Income |
-$2.042M
-26.22%
YoY
|
-$2.768M
33.63%
YoY
|
-$2.071M
-67.48%
YoY
|
-$6.368M
-89918.73%
YoY
|
$7.090K
-99.48%
YoY
|
| Income Tax |
$391.00
-25.95%
YoY
|
$528.00
-97.29%
YoY
|
$19.52K
1679.31%
YoY
|
$1.097K
-99.6%
YoY
|
$274.3K
-19.35%
YoY
|
| Net Earnings |
-$2.042M
-26.22%
YoY
|
-$2.768M
32.41%
YoY
|
-$2.091M
-67.18%
YoY
|
-$6.369M
2283.34%
YoY
|
-$267.2K
-126.26%
YoY
|
| Basic Earnings Per Share |
-$0.08
-27.03%
YoY
|
-$0.11
35.71%
YoY
|
-$0.08
-67.06%
YoY
|
-$0.26
2218.18%
YoY
|
-$0.01
N/A
|
| Diluted Earnings Per Share |
-$0.08
-27.03%
YoY
|
-$0.11
35.71%
YoY
|
-$0.08
-67.03%
YoY
|
-$0.25
-100.0%
YoY
|
-$5.345K
-126.26%
YoY
|
| COMMON SHARES |
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
| Basic Shares Outstanding |
25.00M shares
0.0%
YoY
|
25.00M shares
0.0%
YoY
|
25.00M shares
0.0%
YoY
|
25.00M shares
0.0%
YoY
|
25.00M shares
N/A
|
| Diluted Shares Outstanding |
25.00M shares
0.0%
YoY
|
25.00M shares
0.0%
YoY
|
25.00M shares
0.0%
YoY
|
25.00M shares
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 |
N/A
|
$302.0K
-67.75%
YoY
|
$207.2K
-84.45%
YoY
|
$398.8K
1411.53%
YoY
|
$703.7K
-11.16%
YoY
|
$936.4K
-12.23%
YoY
|
$1.333M
-9.72%
YoY
|
$26.39K
-96.5%
YoY
|
$792.1K
-33.78%
YoY
|
$1.067M
58.58%
YoY
|
$1.476M
250.7%
YoY
|
$754.7K
80.26%
YoY
|
$1.196M
70.3%
YoY
|
$672.8K
-17.24%
YoY
|
$420.9K
-50.64%
YoY
|
$418.7K
-40.03%
YoY
|
$702.4K
3.76%
YoY
|
$812.9K
11.53%
YoY
|
$852.8K
96.45%
YoY
|
| Cost Of Revenue |
N/A
|
$151.5K
-57.42%
YoY
|
$290.7K
-39.45%
YoY
|
$313.0K
-60.32%
YoY
|
$865.3K
-3.92%
YoY
|
$355.7K
-62.94%
YoY
|
$480.1K
-47.24%
YoY
|
$788.9K
20.76%
YoY
|
$900.6K
-11.28%
YoY
|
$960.0K
54.91%
YoY
|
$910.0K
59.06%
YoY
|
$653.3K
2.69%
YoY
|
$1.015M
51.93%
YoY
|
$619.7K
37.33%
YoY
|
$572.1K
2186.57%
YoY
|
$636.1K
368.92%
YoY
|
$668.2K
324.77%
YoY
|
$451.2K
2103.32%
YoY
|
$25.02K
16.64%
YoY
|
| Gross Profit |
N/A
|
$150.5K
-74.08%
YoY
|
-$83.45K
-109.79%
YoY
|
$85.83K
36.96%
YoY
|
-$161.6K
48.94%
YoY
|
$580.7K
427.88%
YoY
|
$852.6K
52.24%
YoY
|
$62.67K
-38.21%
YoY
|
-$108.5K
-159.93%
YoY
|
$110.0K
107.23%
YoY
|
$560.0K
-470.35%
YoY
|
$101.4K
-146.64%
YoY
|
$181.1K
428.77%
YoY
|
$53.08K
-85.32%
YoY
|
-$151.2K
-118.27%
YoY
|
-$217.5K
-138.66%
YoY
|
$34.24K
-93.41%
YoY
|
$361.7K
-48.95%
YoY
|
$827.8K
100.6%
YoY
|
| Selling, General & Admin |
N/A
|
$241.8K
-66.86%
YoY
|
$726.5K
9.39%
YoY
|
$497.5K
-14.67%
YoY
|
$933.9K
-6.45%
YoY
|
$729.7K
2.69%
YoY
|
$664.2K
14.12%
YoY
|
$583.0K
-3.53%
YoY
|
$998.3K
41.56%
YoY
|
$710.5K
66.61%
YoY
|
$582.0K
22.6%
YoY
|
$604.3K
8.95%
YoY
|
$705.2K
7.12%
YoY
|
$426.5K
-6.31%
YoY
|
$474.7K
78.22%
YoY
|
$554.7K
62.99%
YoY
|
$658.3K
74.6%
YoY
|
$455.2K
16.97%
YoY
|
$266.4K
-18.86%
YoY
|
| 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 |
N/A
|
$46.84K
-51.81%
YoY
|
$52.11K
-44.64%
YoY
|
$92.28K
-13.19%
YoY
|
$120.5K
19.67%
YoY
|
$97.21K
-14.96%
YoY
|
$94.11K
6.33%
YoY
|
$106.3K
1.66%
YoY
|
$100.7K
-1.91%
YoY
|
$114.3K
344.75%
YoY
|
$88.51K
220.92%
YoY
|
$104.6K
252.77%
YoY
|
$102.7K
38.34%
YoY
|
$25.70K
132.79%
YoY
|
$27.58K
657.69%
YoY
|
$29.64K
309.96%
YoY
|
$74.20K
734.65%
YoY
|
$11.04K
13.11%
YoY
|
$3.640K
-70.19%
YoY
|
| Operating Expenses |
N/A
|
$241.8K
-66.86%
YoY
|
$726.5K
9.39%
YoY
|
$497.5K
-66.22%
YoY
|
$933.9K
-6.45%
YoY
|
$729.7K
-59.51%
YoY
|
$664.2K
-57.99%
YoY
|
$1.473M
12.71%
YoY
|
$998.3K
41.56%
YoY
|
$1.802M
49.35%
YoY
|
$1.581M
36.26%
YoY
|
$1.307M
135.57%
YoY
|
$705.2K
7.12%
YoY
|
$1.207M
165.1%
YoY
|
$1.160M
201.91%
YoY
|
$554.7K
62.99%
YoY
|
$658.3K
74.6%
YoY
|
$455.2K
16.97%
YoY
|
$384.3K
17.06%
YoY
|
| Operating Profit |
N/A
|
-$347.2K
-42.38%
YoY
|
-$810.6K
201.54%
YoY
|
-$682.5K
9.86%
YoY
|
-$1.096M
-1.02%
YoY
|
-$602.6K
-18.04%
YoY
|
-$268.8K
156.59%
YoY
|
-$621.2K
12.55%
YoY
|
-$1.107M
111.16%
YoY
|
-$735.3K
37.71%
YoY
|
-$104.8K
-85.83%
YoY
|
-$552.0K
-28.52%
YoY
|
-$524.2K
-16.01%
YoY
|
-$533.9K
470.96%
YoY
|
-$739.2K
-257.79%
YoY
|
-$772.2K
-447.55%
YoY
|
-$624.1K
-537.75%
YoY
|
-$93.51K
-129.29%
YoY
|
$468.5K
455.23%
YoY
|
| Interest Expense |
N/A
|
$0.00
N/A
|
-$3.900K
-2050.0%
YoY
|
-$5.100K
-4736.36%
YoY
|
-$77.10K
-51500.0%
YoY
|
N/A
|
$200.00
N/A
|
$110.00
-62.07%
YoY
|
$150.00
-87.9%
YoY
|
$0.00
-100.0%
YoY
|
$0.00
-100.0%
YoY
|
$290.00
-78.2%
YoY
|
$1.240K
20.39%
YoY
|
$1.020K
70.0%
YoY
|
$1.280K
0.79%
YoY
|
$1.330K
9.02%
YoY
|
$1.030K
-87.17%
YoY
|
$600.00
-99.8%
YoY
|
$1.270K
-99.45%
YoY
|
| Other Income/Expense, Net |
N/A
|
$6.753K
-88.03%
YoY
|
$459.3K
396.23%
YoY
|
-$38.40K
-317.62%
YoY
|
-$269.1K
-382.97%
YoY
|
$56.40K
-81.05%
YoY
|
$92.57K
663.2%
YoY
|
$17.65K
-22.07%
YoY
|
$95.10K
1090.24%
YoY
|
$297.6K
-107.75%
YoY
|
$12.13K
6.0%
YoY
|
$22.64K
17.69%
YoY
|
$7.990K
-49.21%
YoY
|
-$3.840M
-18472.87%
YoY
|
$11.44K
-403.74%
YoY
|
$19.24K
-1238.46%
YoY
|
$15.73K
5950.0%
YoY
|
$20.90K
-17.97%
YoY
|
-$3.767K
3324.55%
YoY
|
| Pretax Income |
N/A
|
-$340.5K
-37.67%
YoY
|
-$351.3K
99.3%
YoY
|
-$720.9K
19.43%
YoY
|
-$1.442M
42.53%
YoY
|
-$546.2K
24.8%
YoY
|
-$176.3K
90.26%
YoY
|
-$603.6K
14.03%
YoY
|
-$1.012M
96.45%
YoY
|
-$437.6K
-89.99%
YoY
|
-$92.64K
-87.27%
YoY
|
-$529.3K
-29.57%
YoY
|
-$514.9K
-15.22%
YoY
|
-$4.374M
5973.92%
YoY
|
-$727.8K
-256.6%
YoY
|
-$751.6K
-439.01%
YoY
|
-$607.3K
-502.59%
YoY
|
-$72.01K
-111.21%
YoY
|
$464.7K
47.11%
YoY
|
| Income Tax |
N/A
|
$5.00
400.0%
YoY
|
$228.00
-56.65%
YoY
|
$821.00
N/A
|
$0.00
-100.0%
YoY
|
$1.00
-99.81%
YoY
|
$526.00
-89.28%
YoY
|
N/A
N/A
|
$13.64K
2931.11%
YoY
|
$515.00
-259.94%
YoY
|
$4.907K
937.42%
YoY
|
$457.00
-6.73%
YoY
|
$450.00
-102.52%
YoY
|
-$322.00
-100.43%
YoY
|
$473.00
-99.78%
YoY
|
$490.00
N/A
|
-$17.83K
-105.28%
YoY
|
$74.09K
3093.53%
YoY
|
$218.1K
N/A
|
| Net Earnings |
N/A
|
-$340.5K
-37.67%
YoY
|
-$351.5K
98.83%
YoY
|
-$721.7K
19.57%
YoY
|
-$1.442M
40.63%
YoY
|
-$546.2K
24.66%
YoY
|
-$176.8K
81.23%
YoY
|
-$603.6K
13.93%
YoY
|
-$1.025M
98.92%
YoY
|
-$438.2K
-89.98%
YoY
|
-$97.55K
-86.61%
YoY
|
-$529.8K
-29.56%
YoY
|
-$515.4K
-12.58%
YoY
|
-$4.374M
2893.51%
YoY
|
-$728.3K
-395.22%
YoY
|
-$752.1K
-439.23%
YoY
|
-$589.5K
215.34%
YoY
|
-$146.1K
-122.82%
YoY
|
$246.7K
-21.91%
YoY
|
| Basic Earnings Per Share |
N/A
|
-$0.01
-45.45%
YoY
|
-$0.01
142.86%
YoY
|
-$0.03
41.67%
YoY
|
N/A
|
-$0.02
22.22%
YoY
|
-$0.01
75.0%
YoY
|
-$0.02
14.29%
YoY
|
N/A
|
-$0.02
-79.31%
YoY
|
$0.00
-73.33%
YoY
|
-$0.02
-30.0%
YoY
|
N/A
|
-$0.09
2800.0%
YoY
|
-$0.02
-400.0%
YoY
|
-$0.03
N/A
|
N/A
|
$0.00
N/A
|
$0.01
N/A
|
| Diluted Earnings Per Share |
N/A
|
-$0.01
-45.45%
YoY
|
-$0.01
142.86%
YoY
|
-$0.03
41.67%
YoY
|
-$0.06
48.77%
YoY
|
-$0.02
22.22%
YoY
|
-$0.01
75.0%
YoY
|
-$0.02
13.26%
YoY
|
-$0.04
98.88%
YoY
|
-$0.02
-100.0%
YoY
|
$0.00
-100.0%
YoY
|
-$0.02
-100.0%
YoY
|
-$0.02
-100.0%
YoY
|
-$87.47K
2893.5%
YoY
|
-$14.57K
-395.22%
YoY
|
-$15.04K
-439.23%
YoY
|
-$11.79K
214.4%
YoY
|
-$2.922K
-122.82%
YoY
|
$4.934K
21.4%
YoY
|
| 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 |
25.00M shares
0.0%
YoY
|
25.00M shares
0.0%
YoY
|
25.00M shares
0.0%
YoY
|
25.00M shares
0.0%
YoY
|
25.00M shares
0.0%
YoY
|
25.00M shares
0.0%
YoY
|
25.00M shares
0.0%
YoY
|
25.00M shares
0.0%
YoY
|
25.00M shares
-50.0%
YoY
|
25.00M shares
-50.0%
YoY
|
25.00M shares
-50.0%
YoY
|
25.00M shares
0.0%
YoY
|
50.00M shares
N/A
|
50.00M shares
0.0%
YoY
|
50.00M shares
0.0%
YoY
|
25.00M shares
N/A
|
N/A
|
50.00M shares
N/A
|
50.00M shares
-85.3%
YoY
|
| Diluted Shares Outstanding |
N/A
|
25.00M shares
0.0%
YoY
|
25.00M shares
0.0%
YoY
|
25.00M shares
0.0%
YoY
|
N/A
|
25.00M shares
0.0%
YoY
|
25.00M shares
0.0%
YoY
|
25.00M shares
0.0%
YoY
|
N/A
|
25.00M shares
0.0%
YoY
|
25.00M shares
0.0%
YoY
|
25.00M shares
N/A
|
N/A
|
25.00M shares
N/A
|
25.00M shares
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
Loading...