|
Concept
|
2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|
| Revenue |
$306.00
87.73%
YoY
|
$163.00
-70.15%
YoY
|
$546.00
80.79%
YoY
|
$302.00
48.04%
YoY
|
| Cost Of Revenue |
$28.00
86.67%
YoY
|
$15.00
-98.46%
YoY
|
$976.00
2021.74%
YoY
|
$46.00
155.56%
YoY
|
| Gross Profit |
$278.00
87.84%
YoY
|
$148.00
-134.42%
YoY
|
-$430.00
-267.97%
YoY
|
$256.00
37.63%
YoY
|
| Selling, General & Admin |
N/A
|
N/A
|
N/A
|
N/A
|
| Research & Development |
N/A
|
N/A
|
N/A
|
N/A
|
| Depreciation & Amortization |
$825.00
281.94%
YoY
|
$216.00
N/A
|
$0.00
N/A
|
$0.00
-100.0%
YoY
|
| Operating Expenses |
$42.70K
8.74%
YoY
|
$39.27K
-8.93%
YoY
|
$43.12K
20.63%
YoY
|
$35.74K
-9.92%
YoY
|
| Operating Profit |
-$42.42K
8.44%
YoY
|
-$39.12K
-10.17%
YoY
|
-$43.55K
22.72%
YoY
|
-$35.49K
-10.14%
YoY
|
| Interest Expense |
$6.108K
37.35%
YoY
|
$4.447K
52.09%
YoY
|
$2.924K
74.15%
YoY
|
$1.679K
310.51%
YoY
|
| Other Income/Expense, Net |
$6.108K
37.35%
YoY
|
$4.447K
-252.09%
YoY
|
-$2.924K
74.15%
YoY
|
-$1.679K
310.51%
YoY
|
| Pretax Income |
N/A
|
N/A
|
N/A
|
N/A
|
| Income Tax |
$0.00
N/A
|
$0.00
N/A
|
N/A
N/A
|
N/A
N/A
|
| Net Earnings |
-$48.53K
11.39%
YoY
|
-$43.57K
-6.26%
YoY
|
-$46.47K
25.04%
YoY
|
-$37.17K
-6.85%
YoY
|
| Basic Earnings Per Share |
N/A
|
N/A
|
-$0.01
0.0%
YoY
|
-$0.01
0.0%
YoY
|
| Diluted Earnings Per Share |
N/A
|
N/A
|
-$0.01
0.0%
YoY
|
-$0.01
0.0%
YoY
|
| COMMON SHARES |
N/A
|
N/A
|
N/A
|
N/A
|
| Basic Shares Outstanding |
N/A
|
N/A
|
5.284M shares
0.0%
YoY
|
5.284M shares
0.0%
YoY
|
| Diluted Shares Outstanding |
N/A
|
N/A
|
5.284M shares
0.0%
YoY
|
5.284M 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue |
$0.00
-100.0%
YoY
|
$65.00
150.0%
YoY
|
N/A
|
$137.00
163.46%
YoY
|
$26.00
-60.0%
YoY
|
$26.00
100.0%
YoY
|
N/A
|
$52.00
-66.45%
YoY
|
$65.00
-66.67%
YoY
|
$13.00
-90.0%
YoY
|
N/A
|
$155.00
32.48%
YoY
|
$195.00
650.0%
YoY
|
$130.00
7.44%
YoY
|
N/A
|
$117.00
178.57%
YoY
|
| Cost Of Revenue |
$0.00
-100.0%
YoY
|
$6.00
200.0%
YoY
|
N/A
|
$12.00
140.0%
YoY
|
$2.00
-66.67%
YoY
|
$2.00
100.0%
YoY
|
N/A
|
$5.00
-64.29%
YoY
|
$6.00
-70.0%
YoY
|
$1.00
-92.31%
YoY
|
N/A
|
$14.00
16.67%
YoY
|
$20.00
900.0%
YoY
|
$13.00
0.0%
YoY
|
N/A
|
$12.00
200.0%
YoY
|
| Gross Profit |
$0.00
-100.0%
YoY
|
$59.00
145.83%
YoY
|
N/A
|
$125.00
165.96%
YoY
|
$24.00
-59.32%
YoY
|
$24.00
100.0%
YoY
|
N/A
|
$47.00
-66.67%
YoY
|
$59.00
-66.29%
YoY
|
$12.00
-89.74%
YoY
|
N/A
|
$141.00
34.29%
YoY
|
$175.00
629.17%
YoY
|
$117.00
8.33%
YoY
|
N/A
|
$105.00
176.32%
YoY
|
| Selling, General & Admin |
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
|
| 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
|
| Depreciation & Amortization |
N/A
|
$229.00
20.53%
YoY
|
N/A
|
N/A
|
N/A
|
$190.00
N/A
|
N/A
|
N/A
|
N/A
|
$0.00
-100.0%
YoY
|
N/A
|
N/A
|
N/A
|
$102.00
N/A
|
N/A
|
N/A
|
| Operating Expenses |
$9.699K
15.4%
YoY
|
$18.53K
-11.69%
YoY
|
N/A
|
$10.31K
25.63%
YoY
|
$8.405K
-3.74%
YoY
|
$20.98K
34.4%
YoY
|
N/A
|
$8.210K
40.17%
YoY
|
$8.732K
-25.0%
YoY
|
$15.61K
55.27%
YoY
|
N/A
|
$5.857K
-14.55%
YoY
|
$11.64K
-9.98%
YoY
|
$10.05K
15.61%
YoY
|
N/A
|
$6.854K
-31.63%
YoY
|
| Operating Profit |
-$9.699K
15.4%
YoY
|
-$18.47K
-11.87%
YoY
|
N/A
|
-$10.19K
24.82%
YoY
|
-$8.405K
-3.09%
YoY
|
-$20.95K
34.35%
YoY
|
N/A
|
-$8.163K
42.81%
YoY
|
-$8.673K
-24.37%
YoY
|
-$15.60K
56.98%
YoY
|
N/A
|
-$5.716K
-15.31%
YoY
|
-$11.47K
-11.17%
YoY
|
-$9.935K
15.7%
YoY
|
N/A
|
-$6.749K
-32.42%
YoY
|
| Interest Expense |
$1.871K
25.32%
YoY
|
$1.807K
27.97%
YoY
|
N/A
|
$1.568K
36.94%
YoY
|
$1.493K
37.48%
YoY
|
$1.412K
49.89%
YoY
|
N/A
|
$1.145K
47.93%
YoY
|
$1.086K
N/A
|
$942.00
53.17%
YoY
|
N/A
|
$774.00
68.63%
YoY
|
N/A
|
$615.00
94.01%
YoY
|
N/A
|
$459.00
309.82%
YoY
|
| Other Income/Expense, Net |
-$1.871K
25.32%
YoY
|
$1.807K
27.97%
YoY
|
N/A
|
N/A
|
-$1.493K
N/A
|
$1.412K
-249.89%
YoY
|
N/A
|
N/A
|
N/A
|
-$942.00
53.17%
YoY
|
N/A
|
N/A
|
N/A
|
-$615.00
94.01%
YoY
|
N/A
|
N/A
|
| Pretax Income |
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
|
| Income Tax |
$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
|
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
| Net Earnings |
-$11.57K
17.18%
YoY
|
-$20.27K
-9.35%
YoY
|
N/A
|
-$11.76K
26.31%
YoY
|
-$9.874K
1.18%
YoY
|
-$22.37K
35.23%
YoY
|
N/A
|
-$9.308K
43.42%
YoY
|
-$9.759K
-19.84%
YoY
|
-$16.54K
56.76%
YoY
|
N/A
|
-$6.490K
-9.96%
YoY
|
-$12.18K
-8.42%
YoY
|
-$10.55K
18.49%
YoY
|
N/A
|
-$7.208K
-28.63%
YoY
|
| Basic Earnings Per Share |
N/A
|
N/A
|
N/A
|
$0.00
N/A
|
N/A
|
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
|
| Diluted Earnings Per Share |
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
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
|
| 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
|
| Basic Shares Outstanding |
5.284M shares
0.0%
YoY
|
5.284M shares
0.0%
YoY
|
5.284M shares
0.0%
YoY
|
5.284M shares
0.0%
YoY
|
5.284M shares
0.0%
YoY
|
5.284M shares
0.0%
YoY
|
5.284M shares
0.0%
YoY
|
5.284M shares
0.0%
YoY
|
5.284M shares
0.0%
YoY
|
5.284M shares
0.0%
YoY
|
5.284M shares
0.0%
YoY
|
5.284M shares
0.0%
YoY
|
5.284M shares
0.0%
YoY
|
5.284M shares
0.0%
YoY
|
5.284M shares
N/A
|
5.284M shares
N/A
|
| Diluted Shares Outstanding |
5.284M shares
0.0%
YoY
|
N/A
|
N/A
|
N/A
|
5.284M shares
0.0%
YoY
|
N/A
|
N/A
|
N/A
|
5.284M shares
0.0%
YoY
|
5.284M shares
0.0%
YoY
|
N/A
|
5.284M shares
0.0%
YoY
|
5.284M shares
0.0%
YoY
|
5.284M shares
0.0%
YoY
|
N/A
|
5.284M shares
N/A
|
Loading...