|
Concept
|
2025 | 2024 | 2023 |
|---|---|---|---|
| Revenue |
$29.15K
36.85%
YoY
|
$21.30K
173.08%
YoY
|
$7.800K
N/A
|
| Cost Of Revenue |
$6.881K
-8.86%
YoY
|
$7.550K
-22.0%
YoY
|
$9.680K
N/A
|
| Gross Profit |
$22.27K
61.96%
YoY
|
$13.75K
-831.38%
YoY
|
-$1.880K
N/A
|
| Selling, General & Admin |
$43.20K
70.08%
YoY
|
$25.40K
22.12%
YoY
|
$20.80K
N/A
|
| Research & Development |
N/A
|
N/A
|
N/A
|
| Depreciation & Amortization |
$2.800K
1.82%
YoY
|
$2.750K
0.0%
YoY
|
$2.750K
N/A
|
| Operating Expenses |
$45.96K
63.39%
YoY
|
$28.13K
19.24%
YoY
|
$23.59K
11694.0%
YoY
|
| Operating Profit |
-$23.69K
64.76%
YoY
|
-$14.38K
-43.55%
YoY
|
-$25.47K
12634.0%
YoY
|
| Interest Expense |
N/A
|
N/A
|
N/A
|
| Other Income/Expense, Net |
N/A
|
N/A
|
N/A
|
| Pretax Income |
-$23.69K
64.76%
YoY
|
-$14.38K
-43.55%
YoY
|
-$25.47K
12634.0%
YoY
|
| Income Tax |
$0.00
N/A
|
$0.00
N/A
|
$0.00
N/A
|
| Net Earnings |
-$23.69K
64.76%
YoY
|
-$14.38K
-43.55%
YoY
|
-$25.47K
12634.0%
YoY
|
| Basic Earnings Per Share |
-$0.01
N/A
|
$0.00
N/A
|
$0.00
N/A
|
| Diluted Earnings Per Share |
-$0.01
0.0%
YoY
|
-$0.01
-97.09%
YoY
|
-$0.01
N/A
|
| COMMON SHARES |
N/A
|
N/A
|
N/A
|
| Basic Shares Outstanding |
3.177M shares
10.36%
YoY
|
2.879M shares
43.71%
YoY
|
2.003M shares
N/A
|
| Diluted Shares Outstanding |
3.177M shares
10.36%
YoY
|
2.879M shares
43.71%
YoY
|
2.003M shares
0.15%
YoY
|
|
Concept
|
2026 Q1 | 2025 Q4 | 2025 Q3 | 2025 Q2 | 2025 Q1 | 2024 Q4 | 2024 Q3 | 2024 Q2 | 2024 Q1 | 2023 Q4 | 2023 Q3 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue |
$0.00
-100.0%
YoY
|
$0.00
-100.0%
YoY
|
$0.00
N/A
|
$11.60K
N/A
|
$9.750K
N/A
|
$7.800K
62.5%
YoY
|
$0.00
-100.0%
YoY
|
N/A
|
$0.00
-100.0%
YoY
|
$4.800K
N/A
|
$12.80K
N/A
|
| Cost Of Revenue |
$0.00
-100.0%
YoY
|
$0.00
-100.0%
YoY
|
$0.00
N/A
|
$3.200K
N/A
|
$2.100K
N/A
|
$1.581K
N/A
|
$0.00
N/A
|
N/A
|
$0.00
-100.0%
YoY
|
$0.00
N/A
|
$0.00
N/A
|
| Gross Profit |
$0.00
-100.0%
YoY
|
$0.00
-100.0%
YoY
|
$0.00
N/A
|
$8.400K
N/A
|
$7.650K
N/A
|
$6.219K
29.56%
YoY
|
$0.00
-100.0%
YoY
|
N/A
|
$0.00
-100.0%
YoY
|
$4.800K
N/A
|
$12.80K
N/A
|
| Selling, General & Admin |
N/A
|
N/A
|
$26.90K
N/A
|
$3.600K
N/A
|
$25.20K
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
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
|
| Depreciation & Amortization |
N/A
|
N/A
|
$700.00
1.74%
YoY
|
$700.00
N/A
|
$2.100K
205.23%
YoY
|
N/A
|
$688.00
0.0%
YoY
|
N/A
|
$688.00
0.15%
YoY
|
$688.00
0.15%
YoY
|
$688.00
0.0%
YoY
|
| Operating Expenses |
$2.643K
-89.79%
YoY
|
$8.772K
-21.87%
YoY
|
$73.62K
1505.34%
YoY
|
$4.300K
N/A
|
$25.88K
340.64%
YoY
|
$11.23K
80.6%
YoY
|
$4.586K
-42.1%
YoY
|
N/A
|
$5.873K
84.11%
YoY
|
$6.217K
-8.34%
YoY
|
$7.920K
-11.51%
YoY
|
| Operating Profit |
-$2.643K
-85.5%
YoY
|
-$8.772K
75.12%
YoY
|
-$73.62K
1505.34%
YoY
|
$4.100K
N/A
|
-$18.23K
210.39%
YoY
|
-$5.009K
253.49%
YoY
|
-$4.586K
-193.98%
YoY
|
N/A
|
-$5.873K
2991.05%
YoY
|
-$1.417K
-79.11%
YoY
|
$4.880K
-154.53%
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
|
| 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
|
| Pretax Income |
-$2.643K
-85.5%
YoY
|
-$8.772K
75.12%
YoY
|
-$73.62K
1505.34%
YoY
|
$4.100K
N/A
|
-$18.23K
210.39%
YoY
|
-$5.009K
253.49%
YoY
|
-$4.586K
-193.98%
YoY
|
N/A
|
-$5.873K
2991.05%
YoY
|
-$1.417K
-79.11%
YoY
|
$4.880K
-154.53%
YoY
|
| Income Tax |
$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
|
N/A
|
$0.00
N/A
|
$0.00
N/A
|
$0.00
N/A
|
| Net Earnings |
-$2.643K
-85.5%
YoY
|
-$8.772K
75.12%
YoY
|
-$73.62K
1505.34%
YoY
|
$4.100K
N/A
|
-$18.23K
210.39%
YoY
|
-$5.009K
253.49%
YoY
|
-$4.586K
-193.98%
YoY
|
N/A
|
-$5.873K
2991.05%
YoY
|
-$1.417K
-79.11%
YoY
|
$4.880K
-154.53%
YoY
|
| Basic Earnings Per Share |
$0.00
-100.0%
YoY
|
$0.00
N/A
|
-$0.02
N/A
|
N/A
|
-$0.01
N/A
|
$0.00
N/A
|
$0.00
N/A
|
N/A
|
$0.00
N/A
|
$0.00
-100.0%
YoY
|
$0.00
N/A
|
| Diluted Earnings Per Share |
$0.00
-100.0%
YoY
|
$0.00
N/A
|
-$0.02
N/A
|
$0.00
N/A
|
-$0.01
N/A
|
$0.00
N/A
|
$0.00
N/A
|
N/A
|
N/A
|
N/A
|
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
|
| Basic Shares Outstanding |
3.177M shares
0.0%
YoY
|
3.177M shares
0.0%
YoY
|
3.177M shares
0.0%
YoY
|
3.177M shares
0.0%
YoY
|
3.177M shares
0.44%
YoY
|
3.177M shares
13.5%
YoY
|
3.177M shares
23.76%
YoY
|
3.177M shares
N/A
|
3.163M shares
58.15%
YoY
|
2.799M shares
39.95%
YoY
|
2.567M shares
N/A
|
| Diluted Shares Outstanding |
3.177M shares
0.0%
YoY
|
3.177M shares
0.0%
YoY
|
3.178M shares
0.03%
YoY
|
N/A
|
3.177M shares
0.44%
YoY
|
3.177M shares
13.05%
YoY
|
3.177M shares
34.08%
YoY
|
N/A
|
3.163M shares
58.15%
YoY
|
2.810M shares
40.51%
YoY
|
2.370M shares
18.48%
YoY
|
Loading...