|
Concept
|
2025 | 2024 | 2023 | 2022 | 2021 |
|---|---|---|---|---|---|
| Revenue |
$3.127M
141.12%
YoY
|
$1.297M
-19.76%
YoY
|
$1.616M
-6.0%
YoY
|
$1.719M
-41.18%
YoY
|
$2.923M
68.72%
YoY
|
| Cost Of Revenue |
$1.586M
246.21%
YoY
|
$458.2K
-59.14%
YoY
|
$1.121M
60.96%
YoY
|
$696.5K
-54.19%
YoY
|
$1.521M
27.93%
YoY
|
| Gross Profit |
$1.541M
83.71%
YoY
|
$838.6K
69.43%
YoY
|
$495.0K
-51.61%
YoY
|
$1.023M
-27.08%
YoY
|
$1.403M
157.86%
YoY
|
| Selling, General & Admin |
$1.162M
33.0%
YoY
|
$873.6K
71.32%
YoY
|
$509.9K
-49.21%
YoY
|
$1.004M
-38.43%
YoY
|
$1.631M
250.27%
YoY
|
| Research & Development |
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
| Depreciation & Amortization |
$1.800K
-58.53%
YoY
|
$4.340K
-3.77%
YoY
|
$4.510K
16.21%
YoY
|
$3.881K
21.28%
YoY
|
$3.200K
764.86%
YoY
|
| Operating Expenses |
$1.670M
20.23%
YoY
|
$1.389M
172.49%
YoY
|
$509.9K
-67.0%
YoY
|
$1.545M
-5.24%
YoY
|
$1.631M
250.27%
YoY
|
| Operating Profit |
-$129.7K
-76.45%
YoY
|
-$550.7K
3593.76%
YoY
|
-$14.91K
-97.15%
YoY
|
-$522.3K
129.08%
YoY
|
-$228.0K
-390.73%
YoY
|
| Interest Expense |
-$757.9K
-61.18%
YoY
|
-$1.952M
83.99%
YoY
|
-$1.061M
-249.56%
YoY
|
$709.4K
-201.84%
YoY
|
-$696.6K
2.22%
YoY
|
| Other Income/Expense, Net |
-$418.4K
-79.04%
YoY
|
-$1.997M
-178369.2%
YoY
|
$1.120K
-100.14%
YoY
|
-$775.5K
-76877.62%
YoY
|
$1.010K
-97.6%
YoY
|
| Pretax Income |
-$701.6K
-74.03%
YoY
|
-$2.701M
389.62%
YoY
|
-$551.7K
-61.98%
YoY
|
-$1.451M
73.08%
YoY
|
-$838.5K
-285.24%
YoY
|
| Income Tax |
N/A
N/A
|
-$74.36K
771.79%
YoY
|
-$8.530K
-83.24%
YoY
|
-$50.89K
N/A
|
N/A
N/A
|
| Net Earnings |
-$701.6K
-73.29%
YoY
|
-$2.627M
-112.95%
YoY
|
$20.29M
-1450.67%
YoY
|
-$1.502M
-1290.15%
YoY
|
$126.2K
-76.28%
YoY
|
| Basic Earnings Per Share |
-$0.14
-73.58%
YoY
|
-$0.53
-112.93%
YoY
|
$4.10
-1466.67%
YoY
|
-$0.30
-1100.0%
YoY
|
$0.03
N/A
|
| Diluted Earnings Per Share |
-$0.14
-73.58%
YoY
|
-$0.53
-112.93%
YoY
|
$4.10
-41100.0%
YoY
|
-$0.01
-100.0%
YoY
|
$25.80K
735.59%
YoY
|
| COMMON SHARES |
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
| Basic Shares Outstanding |
4.945M shares
0.0%
YoY
|
4.945M shares
0.0%
YoY
|
4.945M shares
0.0%
YoY
|
4.945M shares
1.11%
YoY
|
4.891M shares
N/A
|
| Diluted Shares Outstanding |
4.945M shares
0.0%
YoY
|
4.945M shares
0.0%
YoY
|
4.945M shares
0.0%
YoY
|
4.945M shares
-96.57%
YoY
|
144.3M shares
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 | 2021 Q3 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue |
$1.161M
152.02%
YoY
|
$2.049M
828.08%
YoY
|
$448.5K
75.14%
YoY
|
$168.4K
-56.87%
YoY
|
$460.8K
7.32%
YoY
|
$220.8K
24.24%
YoY
|
$256.1K
-66.59%
YoY
|
$390.5K
-14.83%
YoY
|
$429.4K
101.21%
YoY
|
$177.7K
651.46%
YoY
|
$766.5K
60.69%
YoY
|
$458.5K
-12.98%
YoY
|
$213.4K
-69.15%
YoY
|
$23.65K
-96.31%
YoY
|
$477.0K
-50.39%
YoY
|
$526.9K
-24.8%
YoY
|
$691.8K
11.68%
YoY
|
$641.7K
-19.51%
YoY
|
$961.5K
137.39%
YoY
|
| Cost Of Revenue |
$698.0K
266.35%
YoY
|
$1.156M
744.81%
YoY
|
$270.7K
108.09%
YoY
|
$83.49K
-50.47%
YoY
|
$190.5K
20.66%
YoY
|
$136.8K
-40.64%
YoY
|
$130.1K
16.04%
YoY
|
$168.6K
-37.57%
YoY
|
$157.9K
84.23%
YoY
|
$230.5K
-7.79%
YoY
|
$112.1K
-34.1%
YoY
|
$270.0K
51.29%
YoY
|
$85.71K
-76.51%
YoY
|
$249.9K
-19.13%
YoY
|
$170.1K
-64.46%
YoY
|
$178.5K
-31.99%
YoY
|
$364.9K
-17.17%
YoY
|
$309.0K
-47.96%
YoY
|
$478.6K
34.84%
YoY
|
| Gross Profit |
$463.4K
71.44%
YoY
|
$893.4K
962.31%
YoY
|
$177.8K
41.13%
YoY
|
$84.94K
-61.73%
YoY
|
$270.3K
-0.44%
YoY
|
$84.10K
-259.46%
YoY
|
$126.0K
-80.75%
YoY
|
$221.9K
17.73%
YoY
|
$271.5K
112.6%
YoY
|
-$52.74K
-76.69%
YoY
|
$654.4K
113.23%
YoY
|
$188.5K
-45.9%
YoY
|
$127.7K
-60.93%
YoY
|
-$226.3K
-168.01%
YoY
|
$306.9K
-36.44%
YoY
|
$348.4K
-20.49%
YoY
|
$326.9K
82.76%
YoY
|
$332.7K
63.51%
YoY
|
$482.9K
864.39%
YoY
|
| Selling, General & Admin |
$297.2K
60.97%
YoY
|
$620.1K
128.06%
YoY
|
$201.5K
-7.79%
YoY
|
$155.7K
-18.31%
YoY
|
$184.7K
-4.17%
YoY
|
$271.9K
-195.58%
YoY
|
$218.5K
-56.75%
YoY
|
$190.5K
26.6%
YoY
|
$192.7K
38.94%
YoY
|
-$284.5K
-1840.94%
YoY
|
$505.2K
71.89%
YoY
|
$150.5K
-52.61%
YoY
|
$138.7K
-63.14%
YoY
|
$16.34K
-96.48%
YoY
|
$293.9K
-42.86%
YoY
|
$317.6K
-11.61%
YoY
|
$376.2K
115.82%
YoY
|
$464.7K
113.7%
YoY
|
$514.4K
298.33%
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 |
$476.00
-4.99%
YoY
|
$500.00
-28.57%
YoY
|
$300.00
-75.61%
YoY
|
$500.00
-59.02%
YoY
|
$501.00
-59.2%
YoY
|
$700.00
-44.0%
YoY
|
$1.230K
-10.22%
YoY
|
$1.220K
25.77%
YoY
|
$1.228K
33.19%
YoY
|
$1.250K
22.55%
YoY
|
$1.370K
38.38%
YoY
|
$970.00
4.3%
YoY
|
$922.00
-1.91%
YoY
|
$1.020K
25.93%
YoY
|
$990.00
125.0%
YoY
|
$930.00
-38.82%
YoY
|
$940.00
118.6%
YoY
|
$810.00
118.92%
YoY
|
$440.00
N/A
|
| Operating Expenses |
$427.3K
36.26%
YoY
|
$620.1K
128.06%
YoY
|
$344.3K
-1.12%
YoY
|
$278.2K
-12.02%
YoY
|
$313.6K
-1.37%
YoY
|
$271.9K
-195.58%
YoY
|
$348.2K
-46.78%
YoY
|
$316.2K
9.94%
YoY
|
$317.9K
15.45%
YoY
|
-$284.5K
-1840.94%
YoY
|
$654.3K
50.88%
YoY
|
$287.6K
-36.38%
YoY
|
$275.4K
-26.8%
YoY
|
$16.34K
-96.48%
YoY
|
$433.6K
-15.69%
YoY
|
$452.1K
-8.55%
YoY
|
$376.2K
115.83%
YoY
|
$464.7K
113.72%
YoY
|
$514.4K
298.35%
YoY
|
| Operating Profit |
$36.12K
-183.47%
YoY
|
$273.3K
-245.53%
YoY
|
-$166.5K
-25.07%
YoY
|
-$193.3K
104.95%
YoY
|
-$43.27K
-6.78%
YoY
|
-$187.8K
-181.04%
YoY
|
-$222.2K
-149244.3%
YoY
|
-$94.29K
-4.87%
YoY
|
-$46.42K
-68.56%
YoY
|
$231.7K
-195.51%
YoY
|
$149.00
-100.12%
YoY
|
-$99.12K
-4.36%
YoY
|
-$147.7K
199.6%
YoY
|
-$242.6K
83.76%
YoY
|
-$126.7K
302.58%
YoY
|
-$103.6K
84.65%
YoY
|
-$49.29K
-1178.56%
YoY
|
-$132.0K
845.1%
YoY
|
-$31.48K
-60.18%
YoY
|
| Interest Expense |
N/A
|
-$111.1K
-81.96%
YoY
|
-$245.4K
-61.61%
YoY
|
-$331.2K
25.66%
YoY
|
-$70.10K
-137.9%
YoY
|
-$615.8K
28.5%
YoY
|
-$639.3K
-432.13%
YoY
|
-$263.6K
-241.11%
YoY
|
$185.0K
0.91%
YoY
|
-$479.2K
125.43%
YoY
|
$192.5K
7.33%
YoY
|
$186.8K
6.68%
YoY
|
$183.3K
-187.53%
YoY
|
-$212.6K
1641.03%
YoY
|
$179.3K
-176.48%
YoY
|
$175.1K
3.77%
YoY
|
-$209.4K
-28.84%
YoY
|
-$12.21K
-111.74%
YoY
|
-$234.5K
104.58%
YoY
|
| Other Income/Expense, Net |
-$101.9K
56.71%
YoY
|
$0.00
N/A
|
-$239.7K
-62.49%
YoY
|
-$331.2K
25.68%
YoY
|
-$65.00K
-85.0%
YoY
|
$0.00
N/A
|
-$639.0K
282.15%
YoY
|
-$263.6K
149.56%
YoY
|
-$433.4K
47.0%
YoY
|
$0.00
N/A
|
-$167.2K
-7.36%
YoY
|
-$105.6K
-38.95%
YoY
|
-$294.8K
40.8%
YoY
|
N/A
|
-$180.5K
N/A
|
-$173.0K
11.17%
YoY
|
-$209.4K
N/A
|
$1.010K
N/A
|
$0.00
N/A
|
| Pretax Income |
$2.221M
-1619.85%
YoY
|
$500.1K
-158.95%
YoY
|
-$444.9K
-50.57%
YoY
|
-$562.8K
42.07%
YoY
|
-$146.1K
-71.8%
YoY
|
-$848.4K
-423.08%
YoY
|
-$900.0K
438.67%
YoY
|
-$396.1K
93.48%
YoY
|
-$518.1K
7.86%
YoY
|
$262.6K
-157.69%
YoY
|
-$167.1K
-45.62%
YoY
|
-$204.7K
-25.99%
YoY
|
-$480.3K
85.68%
YoY
|
-$455.2K
540.48%
YoY
|
-$307.2K
15.51%
YoY
|
-$276.6K
30.65%
YoY
|
-$258.7K
-10.7%
YoY
|
-$71.07K
-106.38%
YoY
|
-$266.0K
37.32%
YoY
|
| Income Tax |
N/A
N/A
|
$25.00K
-133.6%
YoY
|
-$25.01K
N/A
|
N/A
N/A
|
$9.323K
N/A
|
-$74.40K
772.22%
YoY
|
N/A
N/A
|
N/A
N/A
|
N/A
N/A
|
-$8.530K
-116.76%
YoY
|
N/A
N/A
|
N/A
N/A
|
N/A
N/A
|
$50.89K
N/A
|
N/A
|
N/A
|
N/A
N/A
|
N/A
|
N/A
|
| Net Earnings |
$2.221M
-1528.69%
YoY
|
$436.4K
-153.7%
YoY
|
-$419.9K
-53.34%
YoY
|
-$562.8K
42.07%
YoY
|
-$155.4K
-70.0%
YoY
|
-$812.7K
-103.83%
YoY
|
-$900.0K
337.39%
YoY
|
-$396.1K
63.02%
YoY
|
-$518.1K
7.86%
YoY
|
$21.22M
-3994.83%
YoY
|
-$205.8K
-40.52%
YoY
|
-$243.0K
-22.84%
YoY
|
-$480.3K
62.0%
YoY
|
-$544.8K
-154.02%
YoY
|
-$345.9K
13.54%
YoY
|
-$314.9K
25.97%
YoY
|
-$296.5K
-9.48%
YoY
|
$1.008M
-22.92%
YoY
|
-$304.7K
31.11%
YoY
|
| Basic Earnings Per Share |
$0.45
-1600.0%
YoY
|
N/A
|
-$0.09
-50.0%
YoY
|
-$0.12
50.0%
YoY
|
-$0.03
-70.0%
YoY
|
N/A
|
-$0.18
350.0%
YoY
|
-$0.08
60.0%
YoY
|
-$0.10
0.0%
YoY
|
N/A
|
-$0.04
-42.86%
YoY
|
-$0.05
0.0%
YoY
|
-$0.10
66.67%
YoY
|
N/A
|
-$0.07
0.0%
YoY
|
-$0.05
0.0%
YoY
|
-$0.06
N/A
|
N/A
|
-$0.07
N/A
|
| Diluted Earnings Per Share |
$0.45
-1600.0%
YoY
|
$0.10
-159.74%
YoY
|
-$0.09
-50.0%
YoY
|
-$0.12
50.0%
YoY
|
-$0.03
-70.0%
YoY
|
-$0.16
-103.73%
YoY
|
-$0.18
350.0%
YoY
|
-$0.08
60.0%
YoY
|
-$0.10
11.76%
YoY
|
$4.29
-4292.32%
YoY
|
-$0.04
-100.0%
YoY
|
-$0.05
-100.0%
YoY
|
-$0.09
-100.0%
YoY
|
-$0.10
-100.0%
YoY
|
-$69.95K
13.54%
YoY
|
-$63.68K
25.97%
YoY
|
-$59.95K
-13.46%
YoY
|
$203.9K
10431.52%
YoY
|
-$61.60K
19.31%
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 |
4.945M shares
0.0%
YoY
|
4.945M shares
0.0%
YoY
|
4.945M shares
0.0%
YoY
|
4.945M shares
0.0%
YoY
|
4.945M shares
0.0%
YoY
|
4.945M shares
0.0%
YoY
|
4.945M shares
0.0%
YoY
|
4.945M shares
0.0%
YoY
|
4.945M shares
0.0%
YoY
|
4.945M shares
0.0%
YoY
|
4.945M shares
0.0%
YoY
|
4.945M shares
0.0%
YoY
|
4.945M shares
0.0%
YoY
|
4.945M shares
N/A
|
4.945M shares
0.0%
YoY
|
4.945M shares
0.0%
YoY
|
4.945M shares
N/A
|
N/A
|
4.945M shares
N/A
|
| Diluted Shares Outstanding |
4.945M shares
0.0%
YoY
|
N/A
|
4.945M shares
0.0%
YoY
|
4.945M shares
0.0%
YoY
|
4.945M shares
0.0%
YoY
|
N/A
|
4.945M shares
0.0%
YoY
|
4.945M shares
0.0%
YoY
|
4.945M shares
0.0%
YoY
|
N/A
|
4.945M shares
0.0%
YoY
|
4.945M shares
0.0%
YoY
|
4.945M shares
N/A
|
N/A
|
4.945M shares
N/A
|
4.945M shares
N/A
|
N/A
|
N/A
|
N/A
|
Loading...