|
Concept
|
2025 | 2024 | 2023 | 2022 | 2021 |
|---|---|---|---|---|---|
| Revenue |
$19.60M
38.96%
YoY
|
$14.11M
-11.83%
YoY
|
$16.00M
-21.13%
YoY
|
$20.28M
-6.59%
YoY
|
$21.71M
94.58%
YoY
|
| Cost Of Revenue |
$13.22M
37.93%
YoY
|
$9.586M
-10.85%
YoY
|
$10.75M
-19.0%
YoY
|
$13.27M
-5.58%
YoY
|
$14.06M
109.64%
YoY
|
| Gross Profit |
$6.379M
41.13%
YoY
|
$4.520M
-13.84%
YoY
|
$5.246M
-25.15%
YoY
|
$7.008M
-8.44%
YoY
|
$7.654M
71.91%
YoY
|
| Selling, General & Admin |
$2.951M
-51.65%
YoY
|
$6.103M
44.44%
YoY
|
$4.225M
3.38%
YoY
|
$4.087M
11.97%
YoY
|
$3.650M
99.86%
YoY
|
| Research & Development |
$994.5K
21.53%
YoY
|
$818.3K
-15.02%
YoY
|
$963.0K
-31.82%
YoY
|
$1.412M
-3.7%
YoY
|
$1.467M
127.76%
YoY
|
| Depreciation & Amortization |
$687.2K
-14.57%
YoY
|
$804.4K
-7.69%
YoY
|
$871.4K
35.18%
YoY
|
$644.7K
-8.14%
YoY
|
$701.8K
2.71%
YoY
|
| Operating Expenses |
$3.946M
-35.35%
YoY
|
$6.103M
44.44%
YoY
|
$4.225M
3.38%
YoY
|
$4.087M
9.9%
YoY
|
$3.719M
87.54%
YoY
|
| Operating Profit |
$2.433M
-253.68%
YoY
|
-$1.583M
-255.16%
YoY
|
$1.020M
-65.07%
YoY
|
$2.921M
-25.77%
YoY
|
$3.935M
59.36%
YoY
|
| Interest Expense |
-$469.7K
0.71%
YoY
|
-$466.4K
-171.67%
YoY
|
$650.8K
75.32%
YoY
|
$371.2K
-169.06%
YoY
|
-$537.5K
44.28%
YoY
|
| Other Income/Expense, Net |
-$261.8K
-9.72%
YoY
|
-$289.9K
229.59%
YoY
|
-$87.97K
-130.22%
YoY
|
$291.1K
331.91%
YoY
|
$67.40K
-88.1%
YoY
|
| Pretax Income |
$2.172M
-215.92%
YoY
|
-$1.873M
-300.89%
YoY
|
$932.5K
-70.97%
YoY
|
$3.212M
-7.3%
YoY
|
$3.465M
30.11%
YoY
|
| Income Tax |
$228.7K
2625.02%
YoY
|
$8.392K
-87.61%
YoY
|
$67.74K
-75.81%
YoY
|
$280.1K
6.46%
YoY
|
$263.1K
9.85%
YoY
|
| Net Earnings |
$1.943M
-203.25%
YoY
|
-$1.882M
-317.6%
YoY
|
$864.7K
-70.51%
YoY
|
$2.932M
-8.43%
YoY
|
$3.202M
32.11%
YoY
|
| Basic Earnings Per Share |
$0.03
-127.27%
YoY
|
-$0.11
-257.14%
YoY
|
$0.07
-75.86%
YoY
|
$0.29
-9.38%
YoY
|
$0.32
33.33%
YoY
|
| Diluted Earnings Per Share |
$0.03
-127.27%
YoY
|
-$0.11
-257.14%
YoY
|
$0.07
-75.86%
YoY
|
$0.29
9.24%
YoY
|
$0.27
32.11%
YoY
|
| COMMON SHARES |
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
| Basic Shares Outstanding |
73.44M shares
320.81%
YoY
|
17.45M shares
48.5%
YoY
|
11.75M shares
17.52%
YoY
|
10.00M shares
0.0%
YoY
|
10.00M shares
0.0%
YoY
|
| Diluted Shares Outstanding |
73.44M shares
320.81%
YoY
|
17.45M shares
48.5%
YoY
|
11.75M shares
17.52%
YoY
|
10.00M shares
0.0%
YoY
|
10.00M shares
0.0%
YoY
|
|
Concept
|
2025 Q4 | 2025 Q2 | 2024 Q4 | 2024 Q2 | 2023 Q4 | 2023 Q2 | 2022 Q4 | 2022 Q2 | 2021 Q4 | 2021 Q2 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue |
$19.60M
38.96%
YoY
|
$9.588M
37.71%
YoY
|
$14.11M
-11.83%
YoY
|
$6.962M
-21.91%
YoY
|
$16.00M
-21.13%
YoY
|
$8.915M
-14.98%
YoY
|
$20.28M
-6.59%
YoY
|
$10.49M
2.19%
YoY
|
$21.71M
N/A
|
$10.26M
N/A
|
| Cost Of Revenue |
$13.22M
37.93%
YoY
|
$6.298M
35.16%
YoY
|
$9.586M
-10.85%
YoY
|
$4.660M
-20.61%
YoY
|
$10.75M
-19.0%
YoY
|
$5.869M
-15.99%
YoY
|
$13.27M
-5.58%
YoY
|
$6.986M
3.28%
YoY
|
$14.06M
N/A
|
$6.764M
N/A
|
| Gross Profit |
$6.379M
41.13%
YoY
|
$3.290M
42.88%
YoY
|
$4.520M
-13.84%
YoY
|
$2.302M
-24.41%
YoY
|
$5.246M
-25.15%
YoY
|
$3.046M
-12.97%
YoY
|
$7.009M
-8.44%
YoY
|
$3.500M
0.07%
YoY
|
$7.654M
N/A
|
$3.497M
N/A
|
| Selling, General & Admin |
$2.951M
-51.65%
YoY
|
$1.913M
-52.14%
YoY
|
$6.103M
44.44%
YoY
|
$3.997M
76.78%
YoY
|
$4.225M
5.51%
YoY
|
$2.261M
16.14%
YoY
|
$4.005M
9.71%
YoY
|
$1.947M
31.86%
YoY
|
$3.650M
N/A
|
$1.476M
N/A
|
| Research & Development |
$994.5K
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
| Depreciation & Amortization |
$283.1K
-24.99%
YoY
|
$404.1K
-5.37%
YoY
|
$377.4K
-18.61%
YoY
|
$427.0K
-16.01%
YoY
|
$463.7K
61.17%
YoY
|
$508.4K
42.44%
YoY
|
$287.7K
-21.17%
YoY
|
$357.0K
5.99%
YoY
|
$365.0K
7.35%
YoY
|
$336.8K
-0.94%
YoY
|
| Operating Expenses |
$3.946M
-35.35%
YoY
|
$2.006M
-49.82%
YoY
|
$6.103M
44.44%
YoY
|
$3.997M
76.78%
YoY
|
$4.225M
3.38%
YoY
|
$2.261M
13.75%
YoY
|
$4.087M
9.9%
YoY
|
$1.988M
31.79%
YoY
|
$3.719M
N/A
|
$1.508M
N/A
|
| Operating Profit |
$2.433M
-253.69%
YoY
|
$1.284M
-175.79%
YoY
|
-$1.583M
-255.16%
YoY
|
-$1.694M
-315.83%
YoY
|
$1.020M
-65.07%
YoY
|
$785.0K
-48.08%
YoY
|
$2.921M
-25.77%
YoY
|
$1.512M
-23.98%
YoY
|
$3.935M
N/A
|
$1.989M
N/A
|
| Interest Expense |
-$469.7K
0.71%
YoY
|
-$198.8K
-8.02%
YoY
|
-$466.4K
-27.47%
YoY
|
-$216.1K
-33.93%
YoY
|
-$643.0K
163.51%
YoY
|
-$327.1K
147.84%
YoY
|
-$244.0K
-54.6%
YoY
|
-$132.0K
-47.36%
YoY
|
-$537.5K
N/A
|
-$250.7K
N/A
|
| Other Income/Expense, Net |
$208.0K
17.91%
YoY
|
$73.70K
276.98%
YoY
|
$176.4K
-68.22%
YoY
|
$19.55K
-95.16%
YoY
|
$555.0K
3.72%
YoY
|
$404.1K
-30.53%
YoY
|
$535.1K
693.95%
YoY
|
$581.7K
2163.35%
YoY
|
$67.40K
N/A
|
$25.70K
N/A
|
| Pretax Income |
$2.172M
-215.92%
YoY
|
$1.159M
-161.29%
YoY
|
-$1.873M
-300.89%
YoY
|
-$1.891M
-319.37%
YoY
|
$932.5K
-70.97%
YoY
|
$862.0K
-56.06%
YoY
|
$3.212M
-7.3%
YoY
|
$1.962M
11.21%
YoY
|
$3.465M
N/A
|
$1.764M
N/A
|
| Income Tax |
$228.7K
2622.62%
YoY
|
$168.9K
1366.15%
YoY
|
$8.400K
-87.6%
YoY
|
$11.52K
-82.44%
YoY
|
$67.74K
-75.81%
YoY
|
$65.59K
-30.8%
YoY
|
$280.1K
6.46%
YoY
|
$94.79K
-68.96%
YoY
|
$263.1K
N/A
|
$305.4K
N/A
|
| Net Earnings |
$1.943M
-203.25%
YoY
|
$990.1K
-152.05%
YoY
|
-$1.882M
-317.6%
YoY
|
-$1.902M
-338.88%
YoY
|
$864.7K
-70.51%
YoY
|
$796.4K
-57.34%
YoY
|
$2.932M
-8.43%
YoY
|
$1.867M
28.0%
YoY
|
$3.202M
N/A
|
$1.459M
N/A
|
| Basic Earnings Per Share |
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
| Diluted Earnings Per Share |
$0.03
-120.59%
YoY
|
$0.01
-106.04%
YoY
|
-$0.11
-244.63%
YoY
|
-$0.15
-311.26%
YoY
|
$0.07
-69.73%
YoY
|
$0.07
-53.85%
YoY
|
$0.24
-8.43%
YoY
|
$0.15
27.99%
YoY
|
$0.27
N/A
|
$0.12
N/A
|
| COMMON SHARES |
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
| Basic Shares Outstanding |
73.44M shares
0.0%
YoY
|
N/A
|
73.44M shares
500.05%
YoY
|
N/A
|
12.24M shares
22.39%
YoY
|
N/A
|
10.00M shares
N/A
|
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
|
Loading...