|
Concept
|
2024 | 2023 | 2022 | 2021 | 2020 |
|---|---|---|---|---|---|
| Revenue |
$5.626M
1.83%
YoY
|
$5.525M
8.87%
YoY
|
$5.075M
5.51%
YoY
|
$4.810M
4.72%
YoY
|
$4.593M
-11.14%
YoY
|
| Cost Of Revenue |
$949.0K
7.6%
YoY
|
$882.0K
-4.34%
YoY
|
$922.0K
8.98%
YoY
|
$846.0K
49.21%
YoY
|
$567.0K
10.31%
YoY
|
| Gross Profit |
$4.677M
0.73%
YoY
|
$4.643M
11.8%
YoY
|
$4.153M
4.77%
YoY
|
$3.964M
-1.54%
YoY
|
$4.026M
-13.51%
YoY
|
| Selling, General & Admin |
$1.446M
3.73%
YoY
|
$1.394M
4.26%
YoY
|
$1.337M
-5.85%
YoY
|
$1.420M
8.48%
YoY
|
$1.309M
3.07%
YoY
|
| Research & Development |
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
| Depreciation & Amortization |
$86.00K
0.0%
YoY
|
$86.00K
0.0%
YoY
|
$86.00K
0.0%
YoY
|
$86.00K
-7.53%
YoY
|
$93.00K
-8.82%
YoY
|
| Operating Expenses |
$1.446M
3.73%
YoY
|
$1.394M
4.26%
YoY
|
$1.337M
-5.85%
YoY
|
$1.420M
8.48%
YoY
|
$1.309M
3.07%
YoY
|
| Operating Profit |
$3.231M
-0.55%
YoY
|
$3.249M
15.38%
YoY
|
$2.816M
10.69%
YoY
|
$2.544M
-6.37%
YoY
|
$2.717M
-19.73%
YoY
|
| Interest Expense |
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
| Other Income/Expense, Net |
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
| Pretax Income |
$3.231M
-0.55%
YoY
|
$3.249M
15.38%
YoY
|
$2.816M
10.69%
YoY
|
$2.544M
-6.37%
YoY
|
$2.717M
-19.73%
YoY
|
| Income Tax |
$892.0K
-0.67%
YoY
|
$898.0K
16.02%
YoY
|
$774.0K
9.79%
YoY
|
$705.0K
-3.95%
YoY
|
$734.0K
-22.82%
YoY
|
| Net Earnings |
$2.003M
-13.92%
YoY
|
$2.327M
30.22%
YoY
|
$1.787M
-2.83%
YoY
|
$1.839M
-7.26%
YoY
|
$1.983M
-20.1%
YoY
|
| Basic Earnings Per Share |
$0.30
-14.29%
YoY
|
$0.35
29.63%
YoY
|
$0.27
-3.57%
YoY
|
$0.28
-6.67%
YoY
|
$0.30
-21.05%
YoY
|
| Diluted Earnings Per Share |
$0.30
-15.78%
YoY
|
$0.36
31.93%
YoY
|
$0.27
-100.0%
YoY
|
$278.6K
-7.26%
YoY
|
$300.5K
-20.1%
YoY
|
| COMMON SHARES |
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
| Basic Shares Outstanding |
6.600M
0.0%
YoY
|
6.600M
0.0%
YoY
|
6.600M
0.0%
YoY
|
6.600M
0.0%
YoY
|
6.600M
0.0%
YoY
|
| Diluted Shares Outstanding |
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
|
Concept
|
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 | 2021 Q1 | 2020 Q4 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue |
$1.461M
6.49%
YoY
|
$1.643M
9.97%
YoY
|
$1.435M
6.93%
YoY
|
$1.418M
-3.47%
YoY
|
$1.372M
4.49%
YoY
|
$1.494M
0.13%
YoY
|
$1.342M
7.27%
YoY
|
$1.469M
17.15%
YoY
|
$1.313M
8.87%
YoY
|
$1.492M
2.75%
YoY
|
$1.251M
7.57%
YoY
|
$1.254M
9.14%
YoY
|
$1.206M
-13.67%
YoY
|
$1.452M
19.41%
YoY
|
$1.163M
10.97%
YoY
|
$1.149M
8.7%
YoY
|
$1.397M
28.76%
YoY
|
$1.216M
-3.18%
YoY
|
$1.048M
-12.3%
YoY
|
$1.057M
-16.24%
YoY
|
| Cost Of Revenue |
$196.0K
-24.32%
YoY
|
$214.0K
-5.73%
YoY
|
$247.0K
-4.63%
YoY
|
$204.0K
-8.52%
YoY
|
$259.0K
14.1%
YoY
|
$227.0K
9.66%
YoY
|
$259.0K
15.11%
YoY
|
$223.0K
120.79%
YoY
|
$227.0K
-19.5%
YoY
|
$207.0K
-27.62%
YoY
|
$225.0K
-11.07%
YoY
|
$101.0K
-58.78%
YoY
|
$282.0K
2.92%
YoY
|
$286.0K
75.46%
YoY
|
$253.0K
54.27%
YoY
|
$245.0K
47.59%
YoY
|
$274.0K
70.19%
YoY
|
$163.0K
35.83%
YoY
|
$164.0K
36.67%
YoY
|
$166.0K
32.8%
YoY
|
| Gross Profit |
$1.265M
13.66%
YoY
|
$1.429M
12.79%
YoY
|
$1.188M
9.7%
YoY
|
$1.214M
-2.57%
YoY
|
$1.113M
2.49%
YoY
|
$1.267M
-1.4%
YoY
|
$1.083M
5.56%
YoY
|
$1.246M
8.07%
YoY
|
$1.086M
17.53%
YoY
|
$1.285M
10.21%
YoY
|
$1.026M
12.75%
YoY
|
$1.153M
27.54%
YoY
|
$924.0K
-17.72%
YoY
|
$1.166M
10.73%
YoY
|
$910.0K
2.94%
YoY
|
$904.0K
1.46%
YoY
|
$1.123M
21.54%
YoY
|
$1.053M
-7.31%
YoY
|
$884.0K
-17.77%
YoY
|
$891.0K
-21.64%
YoY
|
| Selling, General & Admin |
$322.0K
-9.8%
YoY
|
$363.0K
11.69%
YoY
|
$377.0K
2.45%
YoY
|
$396.0K
2.33%
YoY
|
$357.0K
7.53%
YoY
|
$325.0K
0.62%
YoY
|
$368.0K
4.55%
YoY
|
$387.0K
79.17%
YoY
|
$332.0K
-13.99%
YoY
|
$323.0K
-5.83%
YoY
|
$352.0K
-10.2%
YoY
|
$216.0K
-41.94%
YoY
|
$386.0K
19.14%
YoY
|
$343.0K
-7.55%
YoY
|
$392.0K
11.05%
YoY
|
$372.0K
9.73%
YoY
|
$324.0K
14.89%
YoY
|
$371.0K
-1.07%
YoY
|
$353.0K
12.78%
YoY
|
$339.0K
-0.29%
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
|
N/A
|
| Depreciation & Amortization |
$21.00K
0.0%
YoY
|
$22.00K
0.0%
YoY
|
$21.00K
0.0%
YoY
|
$22.00K
0.0%
YoY
|
$21.00K
0.0%
YoY
|
$22.00K
0.0%
YoY
|
$21.00K
0.0%
YoY
|
$22.00K
0.0%
YoY
|
$21.00K
0.0%
YoY
|
$22.00K
0.0%
YoY
|
$21.00K
0.0%
YoY
|
$22.00K
0.0%
YoY
|
$21.00K
0.0%
YoY
|
$22.00K
4.76%
YoY
|
$21.00K
-4.55%
YoY
|
$22.00K
-8.33%
YoY
|
$21.00K
-8.7%
YoY
|
$21.00K
-8.7%
YoY
|
$22.00K
-4.35%
YoY
|
$24.00K
-4.0%
YoY
|
| Operating Expenses |
$322.0K
-9.8%
YoY
|
$363.0K
11.69%
YoY
|
$377.0K
2.45%
YoY
|
$396.0K
2.33%
YoY
|
$357.0K
7.53%
YoY
|
$325.0K
0.62%
YoY
|
$368.0K
4.55%
YoY
|
$387.0K
79.17%
YoY
|
$332.0K
-13.99%
YoY
|
$323.0K
-5.83%
YoY
|
$352.0K
-10.2%
YoY
|
$216.0K
-41.94%
YoY
|
$386.0K
19.14%
YoY
|
$343.0K
-7.55%
YoY
|
$392.0K
11.05%
YoY
|
$372.0K
9.73%
YoY
|
$324.0K
14.89%
YoY
|
$371.0K
-1.07%
YoY
|
$353.0K
12.78%
YoY
|
$339.0K
-0.29%
YoY
|
| Operating Profit |
$943.0K
24.74%
YoY
|
$1.066M
13.16%
YoY
|
$811.0K
13.43%
YoY
|
$818.0K
-4.77%
YoY
|
$756.0K
0.27%
YoY
|
$942.0K
-2.08%
YoY
|
$715.0K
6.08%
YoY
|
$859.0K
-8.32%
YoY
|
$754.0K
40.15%
YoY
|
$962.0K
16.89%
YoY
|
$674.0K
30.12%
YoY
|
$937.0K
76.13%
YoY
|
$538.0K
-32.67%
YoY
|
$823.0K
20.67%
YoY
|
$518.0K
-2.45%
YoY
|
$532.0K
-3.62%
YoY
|
$799.0K
24.45%
YoY
|
$682.0K
-10.38%
YoY
|
$531.0K
-30.31%
YoY
|
$552.0K
-30.74%
YoY
|
| 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
|
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
|
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
| Pretax Income |
$943.0K
24.74%
YoY
|
$1.066M
13.16%
YoY
|
$811.0K
13.43%
YoY
|
$818.0K
-4.77%
YoY
|
$756.0K
0.27%
YoY
|
$942.0K
-2.08%
YoY
|
$715.0K
6.08%
YoY
|
$859.0K
-8.32%
YoY
|
$754.0K
40.15%
YoY
|
$962.0K
16.89%
YoY
|
$674.0K
30.12%
YoY
|
$937.0K
76.13%
YoY
|
$538.0K
-32.67%
YoY
|
$823.0K
20.67%
YoY
|
$518.0K
-2.45%
YoY
|
$532.0K
-3.62%
YoY
|
$799.0K
24.45%
YoY
|
$682.0K
-10.38%
YoY
|
$531.0K
-30.31%
YoY
|
$552.0K
-30.74%
YoY
|
| Income Tax |
$281.0K
34.45%
YoY
|
$282.0K
1.08%
YoY
|
$209.0K
21.51%
YoY
|
$231.0K
-2.12%
YoY
|
$209.0K
-4.13%
YoY
|
$279.0K
9.41%
YoY
|
$172.0K
-8.99%
YoY
|
$236.0K
-8.53%
YoY
|
$218.0K
47.3%
YoY
|
$255.0K
15.91%
YoY
|
$189.0K
27.7%
YoY
|
$258.0K
74.32%
YoY
|
$148.0K
-33.33%
YoY
|
$220.0K
17.65%
YoY
|
$148.0K
0.0%
YoY
|
$148.0K
-1.33%
YoY
|
$222.0K
26.14%
YoY
|
$187.0K
-10.53%
YoY
|
$148.0K
-25.63%
YoY
|
$150.0K
-32.13%
YoY
|
| Net Earnings |
$660.0K
26.44%
YoY
|
$784.0K
83.18%
YoY
|
$598.0K
22.54%
YoY
|
$565.0K
-9.02%
YoY
|
$522.0K
-2.25%
YoY
|
$428.0K
-37.7%
YoY
|
$488.0K
0.62%
YoY
|
$621.0K
46.46%
YoY
|
$534.0K
36.92%
YoY
|
$687.0K
13.93%
YoY
|
$485.0K
31.08%
YoY
|
$424.0K
10.42%
YoY
|
$390.0K
-32.41%
YoY
|
$603.0K
21.82%
YoY
|
$370.0K
-3.39%
YoY
|
$384.0K
-4.48%
YoY
|
$577.0K
23.82%
YoY
|
$495.0K
-10.33%
YoY
|
$383.0K
-31.97%
YoY
|
$402.0K
81.9%
YoY
|
| Basic Earnings Per Share |
N/A
|
N/A
|
N/A
|
N/A
|
$0.08
0.0%
YoY
|
$0.07
-30.0%
YoY
|
$0.07
0.0%
YoY
|
N/A
|
$0.08
33.33%
YoY
|
$0.10
11.11%
YoY
|
$0.07
16.67%
YoY
|
N/A
|
$0.06
-33.33%
YoY
|
$0.09
12.5%
YoY
|
$0.06
0.0%
YoY
|
N/A
|
$0.09
28.57%
YoY
|
$0.08
N/A
|
$0.06
-33.33%
YoY
|
N/A
|
| Diluted Earnings Per Share |
$0.10
24.13%
YoY
|
$0.12
100.0%
YoY
|
$0.09
0.0%
YoY
|
$0.09
-5.83%
YoY
|
$0.08
2.08%
YoY
|
$0.06
-43.99%
YoY
|
$0.09
21.13%
YoY
|
$0.09
57.33%
YoY
|
$0.08
-100.0%
YoY
|
$0.11
-100.0%
YoY
|
$0.07
-100.0%
YoY
|
$0.06
-100.0%
YoY
|
$59.09K
-32.41%
YoY
|
$91.36K
21.82%
YoY
|
$56.06K
-3.39%
YoY
|
$58.18K
-4.48%
YoY
|
$87.43K
23.82%
YoY
|
$75.00K
-10.33%
YoY
|
$58.03K
-31.97%
YoY
|
$60.91K
81.9%
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
|
N/A
|
| Basic Shares Outstanding |
N/A
|
N/A
|
6.600M
0.0%
YoY
|
N/A
|
6.600M
0.0%
YoY
|
6.600M
0.0%
YoY
|
6.600M
0.0%
YoY
|
N/A
|
6.600M
0.0%
YoY
|
6.600M
0.0%
YoY
|
6.600M
0.0%
YoY
|
N/A
|
6.600M
0.0%
YoY
|
6.600M
0.0%
YoY
|
6.600M
N/A
|
N/A
|
6.600M
0.0%
YoY
|
6.600M
N/A
|
N/A
|
N/A
|
| Diluted Shares Outstanding |
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
|
Loading...