|
Concept
|
2025 | 2024 | 2023 | 2022 | 2021 |
|---|---|---|---|---|---|
| Revenue |
$30.00K
20.0%
YoY
|
$25.00K
25.0%
YoY
|
$20.00K
-33.33%
YoY
|
$30.00K
50.0%
YoY
|
$20.00K
N/A
|
| Cost Of Revenue |
N/A
N/A
|
N/A
N/A
|
N/A
N/A
|
$294.00
98.65%
YoY
|
$148.00
N/A
|
| Gross Profit |
$30.00K
20.0%
YoY
|
$25.00K
25.0%
YoY
|
$20.00K
-32.67%
YoY
|
$29.71K
49.64%
YoY
|
$19.85K
N/A
|
| Selling, General & Admin |
$47.30K
-3.63%
YoY
|
$49.08K
63.61%
YoY
|
$30.00K
-50.0%
YoY
|
$60.00K
200.0%
YoY
|
$20.00K
N/A
|
| Research & Development |
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
| Depreciation & Amortization |
$137.00
-80.92%
YoY
|
$718.00
-3.49%
YoY
|
$744.00
22.77%
YoY
|
$606.00
2230.77%
YoY
|
$26.00
N/A
|
| Operating Expenses |
$47.30K
-3.63%
YoY
|
$49.08K
63.61%
YoY
|
$30.00K
-50.0%
YoY
|
$60.00K
200.0%
YoY
|
$20.00K
N/A
|
| Operating Profit |
-$17.30K
-28.17%
YoY
|
-$24.08K
141.28%
YoY
|
-$9.981K
-61.69%
YoY
|
-$26.05K
6000.7%
YoY
|
-$427.00
N/A
|
| Interest Expense |
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
| Other Income/Expense, Net |
N/A
|
N/A
N/A
|
$2.088K
275.54%
YoY
|
$556.00
N/A
|
N/A
N/A
|
| Pretax Income |
-$17.30K
-28.17%
YoY
|
-$24.08K
205.11%
YoY
|
-$7.893K
-69.04%
YoY
|
-$25.49K
5870.49%
YoY
|
-$427.00
N/A
|
| Income Tax |
N/A
|
N/A
|
N/A
N/A
|
N/A
N/A
|
N/A
N/A
|
| Net Earnings |
-$17.30K
-28.17%
YoY
|
-$24.08K
205.11%
YoY
|
-$7.893K
-69.04%
YoY
|
-$25.49K
5870.49%
YoY
|
-$427.00
N/A
|
| Basic Earnings Per Share |
$0.00
N/A
|
$0.00
N/A
|
$0.00
-100.0%
YoY
|
-$0.01
N/A
|
$0.00
N/A
|
| Diluted Earnings Per Share |
$0.00
N/A
|
$0.00
N/A
|
$0.00
-100.0%
YoY
|
-$0.01
N/A
|
$0.00
N/A
|
| COMMON SHARES |
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
| Basic Shares Outstanding |
6.162M shares
6.99%
YoY
|
5.760M shares
14.29%
YoY
|
5.040M shares
4.84%
YoY
|
4.807M shares
33.53%
YoY
|
3.600M shares
N/A
|
| Diluted Shares Outstanding |
6.162M shares
6.99%
YoY
|
5.760M shares
14.29%
YoY
|
5.040M shares
4.84%
YoY
|
4.807M shares
N/A
|
N/A
|
|
Concept
|
2026 Q1 | 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue |
$5.000K
-50.0%
YoY
|
$5.000K
-50.0%
YoY
|
$5.000K
0.0%
YoY
|
$5.000K
0.0%
YoY
|
$10.00K
0.0%
YoY
|
$10.00K
100.0%
YoY
|
$5.000K
-50.0%
YoY
|
$5.000K
0.0%
YoY
|
$10.00K
100.0%
YoY
|
$5.000K
0.0%
YoY
|
$10.00K
N/A
|
$5.000K
N/A
|
$5.000K
-50.0%
YoY
|
$5.000K
-75.0%
YoY
|
$0.00
N/A
|
N/A
N/A
|
$10.00K
N/A
|
$20.00K
N/A
|
| Cost Of Revenue |
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
|
N/A
N/A
|
N/A
N/A
|
N/A
N/A
|
$0.00
N/A
|
N/A
N/A
|
$147.00
N/A
|
$147.00
N/A
|
| Gross Profit |
N/A
|
$5.000K
-50.0%
YoY
|
N/A
|
N/A
|
N/A
|
$10.00K
100.0%
YoY
|
N/A
|
N/A
|
N/A
|
$5.000K
0.0%
YoY
|
$10.00K
N/A
|
$5.000K
N/A
|
$5.000K
-49.25%
YoY
|
$5.000K
-74.81%
YoY
|
$0.00
N/A
|
$0.00
N/A
|
$9.853K
N/A
|
$19.85K
N/A
|
| Selling, General & Admin |
$13.30K
N/A
|
$13.30K
33.0%
YoY
|
$16.30K
33.61%
YoY
|
$11.90K
26.33%
YoY
|
N/A
|
$10.00K
-40.51%
YoY
|
$12.20K
22.0%
YoY
|
$9.420K
-5.8%
YoY
|
$9.930K
-0.7%
YoY
|
$16.81K
68.1%
YoY
|
$10.00K
0.0%
YoY
|
$10.00K
N/A
|
$10.00K
0.0%
YoY
|
$10.00K
-75.0%
YoY
|
$10.00K
N/A
|
$0.00
N/A
|
$10.00K
N/A
|
$40.00K
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
|
| Depreciation & Amortization |
$0.00
-100.0%
YoY
|
$0.00
-100.0%
YoY
|
$0.00
-100.0%
YoY
|
$0.00
-100.0%
YoY
|
$28.00
-84.95%
YoY
|
$109.00
-41.4%
YoY
|
$200.00
N/A
|
$186.00
N/A
|
$186.00
N/A
|
$186.00
0.0%
YoY
|
$0.00
N/A
|
$0.00
N/A
|
$0.00
N/A
|
$186.00
141.56%
YoY
|
$0.00
N/A
|
$0.00
N/A
|
$0.00
N/A
|
$77.00
N/A
|
| Operating Expenses |
$13.28K
45.97%
YoY
|
$13.25K
31.38%
YoY
|
$16.30K
31.45%
YoY
|
$11.86K
23.41%
YoY
|
$9.096K
-10.12%
YoY
|
$10.08K
-40.66%
YoY
|
$12.40K
24.0%
YoY
|
$9.606K
-3.94%
YoY
|
$10.12K
1.2%
YoY
|
$16.99K
162.6%
YoY
|
$10.00K
0.0%
YoY
|
$10.00K
N/A
|
$10.00K
0.0%
YoY
|
$6.471K
-83.82%
YoY
|
$10.00K
N/A
|
$0.00
N/A
|
$10.00K
N/A
|
$40.00K
N/A
|
| Operating Profit |
-$8.277K
-1015.6%
YoY
|
-$8.247K
9836.14%
YoY
|
N/A
|
-$6.855K
48.83%
YoY
|
$904.00
-853.33%
YoY
|
-$83.00
-99.31%
YoY
|
N/A
|
-$4.606K
262.96%
YoY
|
-$120.00
-93.15%
YoY
|
-$11.99K
715.3%
YoY
|
$0.00
-100.0%
YoY
|
-$1.269K
-69.38%
YoY
|
-$1.752K
-198.32%
YoY
|
-$1.471K
-91.26%
YoY
|
-$10.00K
N/A
|
-$4.145K
N/A
|
$1.782K
N/A
|
-$16.83K
N/A
|
| Interest Expense |
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
|
| Other Income/Expense, Net |
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
|
$781.00
N/A
|
$575.00
316.67%
YoY
|
$425.00
-34.62%
YoY
|
$0.00
N/A
|
N/A
N/A
|
$138.00
N/A
|
$650.00
N/A
|
| Pretax Income |
-$8.300K
N/A
|
-$8.247K
9836.14%
YoY
|
-$11.30K
52.7%
YoY
|
-$6.900K
49.67%
YoY
|
N/A
|
-$83.00
-99.31%
YoY
|
-$7.400K
-26.0%
YoY
|
-$4.610K
844.67%
YoY
|
-$120.00
-89.8%
YoY
|
-$11.99K
1046.56%
YoY
|
-$10.00K
0.0%
YoY
|
-$488.00
-88.23%
YoY
|
-$1.177K
-161.3%
YoY
|
-$1.046K
-93.53%
YoY
|
-$10.00K
N/A
|
-$4.145K
N/A
|
$1.920K
N/A
|
-$16.18K
N/A
|
| Income Tax |
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
$0.00
N/A
|
N/A
N/A
|
N/A
N/A
|
N/A
N/A
|
$0.00
N/A
|
N/A
N/A
|
N/A
N/A
|
N/A
N/A
|
| Net Earnings |
-$8.277K
-1015.6%
YoY
|
-$8.247K
9836.14%
YoY
|
-$11.30K
52.7%
YoY
|
-$6.855K
48.83%
YoY
|
$904.00
-853.33%
YoY
|
-$83.00
-99.31%
YoY
|
-$7.400K
-26.0%
YoY
|
-$4.606K
843.85%
YoY
|
-$120.00
-89.8%
YoY
|
-$11.99K
1046.56%
YoY
|
-$10.00K
0.0%
YoY
|
-$488.00
-88.23%
YoY
|
-$1.177K
-161.3%
YoY
|
-$1.046K
-93.53%
YoY
|
-$10.00K
N/A
|
-$4.145K
N/A
|
$1.920K
N/A
|
-$16.18K
N/A
|
| Basic Earnings Per Share |
$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
|
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 |
$0.00
N/A
|
$0.00
N/A
|
$0.00
0.0%
YoY
|
$0.00
N/A
|
$0.00
N/A
|
$0.00
N/A
|
$0.00
N/A
|
$0.00
N/A
|
$0.00
N/A
|
$0.00
N/A
|
$0.00
N/A
|
$0.00
N/A
|
$0.00
N/A
|
$0.00
N/A
|
$0.00
N/A
|
$0.00
N/A
|
$0.00
N/A
|
$0.00
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
|
| Basic Shares Outstanding |
6.720M shares
16.67%
YoY
|
6.720M shares
16.67%
YoY
|
N/A
|
6.720M shares
16.67%
YoY
|
5.760M shares
14.29%
YoY
|
5.760M shares
14.29%
YoY
|
N/A
|
5.760M shares
14.29%
YoY
|
5.040M shares
0.0%
YoY
|
5.040M shares
0.0%
YoY
|
N/A
|
5.040M shares
0.0%
YoY
|
5.040M shares
0.0%
YoY
|
5.040M shares
22.06%
YoY
|
N/A
|
5.040M shares
N/A
|
5.040M shares
N/A
|
4.129M shares
N/A
|
| Diluted Shares Outstanding |
6.720M shares
16.67%
YoY
|
6.720M shares
16.67%
YoY
|
N/A
|
6.418M shares
11.42%
YoY
|
5.760M shares
14.29%
YoY
|
5.760M shares
14.29%
YoY
|
N/A
|
5.760M shares
14.29%
YoY
|
5.040M shares
0.0%
YoY
|
5.040M shares
0.0%
YoY
|
N/A
|
5.040M shares
N/A
|
5.040M shares
N/A
|
5.040M shares
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
Loading...