Latest Quarter
2026-03-31
Fast path: latest quarter results by ticker or company name
Latest Quarter
2026-03-31
Revenue
$3.6M
Net Income
-$99.8M
Operating Margin
-48.3%
Free Cash Flow
-$11.0M
Debt / Assets
70.1%
Values are in USD and rounded to the nearest whole number unless noted.
Swipe horizontally to view all columns.
| Income Statement (Quarterly) | 2026-03-31 | 2025-03-31 | 2024-12-31 | 2024-09-30 |
|---|---|---|---|---|
| Revenue | 3,621,000 | 49,000 | 152,000 | 51,000 |
| Cost of Revenue | 180,000 | 121,000 | 154,000 | 187,000 |
| Gross Profit | 3,441,000 | -72,000 | -2,000 | -136,000 |
| Operating Expenses | ||||
| R&D Expenses | 0 | 0 | 0 | 0 |
| SG&A Expenses | 5,189,000 | 2,994,000 | 2,178,000 | 2,850,000 |
| Operating Expenses | 5,189,000 | 3,939,000 | 3,145,000 | 3,934,000 |
| Operating Income | -1,748,000 | -4,011,000 | -3,147,000 | -4,070,000 |
| Interest Expense | 0 | 0 | 0 | 0 |
| Income Before Tax | -99,799,000 | -3,838,000 | -3,928,000 | -3,686,000 |
| Income Tax Expense | 0 | 0 | 0 | 0 |
| Net Income | -99,799,000 | -3,838,000 | -3,928,000 | -3,686,000 |
| Per Share | ||||
| EPS | -1.30 | -7.65 | -1.45 | -0.99 |
| EPS Diluted | 0.00 | 0.00 | 0.00 | 0.00 |
| Income Statement (Annual) | 2025-12-31 | 2024-12-31 | 2023-12-31 | 2022-12-31 | 2021-12-31 |
|---|---|---|---|---|---|
| Revenue | 6,017,000 | 520,000 | 644,000 | 787,000 | 522,000 |
| Cost of Revenue | 500,000 | 582,000 | 583,000 | 463,000 | 298,000 |
| Gross Profit | 5,517,000 | -62,000 | 61,000 | 324,000 | 224,000 |
| Operating Expenses | |||||
| R&D Expenses | 0 | 0 | 0 | 0 | 0 |
| SG&A Expenses | 23,127,000 | 10,118,000 | 9,271,000 | 10,640,000 | 12,176,000 |
| Operating Expenses | 26,638,000 | 13,841,000 | 12,489,000 | 15,083,000 | 18,366,000 |
| Operating Income | -21,121,000 | -13,903,000 | -12,428,000 | -14,759,000 | -18,142,000 |
| Interest Expense | 635,000 | 0 | 0 | 834,000 | 0 |
| Income Before Tax | -40,890,000 | -11,742,000 | -8,850,000 | -14,072,000 | -18,132,000 |
| Income Tax Expense | 0 | 0 | 0 | -1,514,000 | 0 |
| Net Income | -40,890,000 | -11,742,000 | -8,850,000 | -12,558,000 | -18,132,000 |
| Per Share | |||||
| EPS | -1.85 | -4.33 | -14.56 | -46.52 | -0.43 |
| EPS Diluted | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Balance Sheet (Quarterly) | 2024-12-31 | 2023-12-31 | 2022-12-31 | 2021-12-31 |
|---|---|---|---|---|
| Assets | ||||
| Cash and Cash Equivalents | 1,088,000 | 5,182,000 | 14,549,000 | 11,005,000 |
| Short Term Investments | 0 | 0 | 0 | 0 |
| Net Receivables | 635,000 | 637,000 | 343,000 | 251,000 |
| Inventory | 1,036,000 | 457,000 | 589,000 | 476,000 |
| Total Current Assets | 3,417,000 | 7,438,000 | 16,697,000 | 12,594,000 |
| Property Plant Equipment | 118,000 | 230,000 | 450,000 | 412,000 |
| Goodwill and Intangibles | 0 | 24,000 | 140,000 | 1,096,000 |
| Total Assets | 3,542,000 | 7,692,000 | 17,287,000 | 14,102,000 |
| Liabilities | ||||
| Account Payables | 873,000 | 531,000 | 627,000 | 1,069,000 |
| Short Term Debt | 24,000 | 90,000 | 54,000 | 3,000 |
| Total Current Liabilities | 2,163,000 | 1,879,000 | 1,988,000 | 2,653,000 |
| Long Term Debt | 0 | 24,000 | 56,000 | 0 |
| Total Liabilities | 2,483,000 | 5,342,000 | 9,136,000 | 2,846,000 |
| Shareholders Equity | ||||
| Retained Earnings | -171,699,000 | -159,957,000 | -151,107,000 | -137,035,000 |
| Total Shareholders Equity | 1,059,000 | 2,350,000 | 8,151,000 | 11,256,000 |
| Balance Sheet (Annual) | 2024-12-31 | 2023-12-31 | 2022-12-31 | 2021-12-31 | 2020-12-31 |
|---|---|---|---|---|---|
| Assets | |||||
| Cash and Cash Equivalents | 1,088,000 | 5,182,000 | 14,549,000 | 11,005,000 | 3,331,000 |
| Short Term Investments | 0 | 0 | 0 | 0 | 0 |
| Net Receivables | 635,000 | 637,000 | 343,000 | 251,000 | 230,000 |
| Inventory | 1,036,000 | 457,000 | 589,000 | 476,000 | 389,000 |
| Total Current Assets | 3,417,000 | 7,438,000 | 16,697,000 | 12,594,000 | 4,685,000 |
| Property Plant Equipment | 118,000 | 230,000 | 450,000 | 412,000 | 576,000 |
| Goodwill and Intangibles | 0 | 24,000 | 140,000 | 1,096,000 | 1,286,000 |
| Total Assets | 3,542,000 | 7,692,000 | 17,287,000 | 14,102,000 | 6,547,000 |
| Liabilities | |||||
| Account Payables | 873,000 | 531,000 | 627,000 | 1,069,000 | 747,000 |
| Short Term Debt | 24,000 | 90,000 | 54,000 | 3,000 | 59,000 |
| Total Current Liabilities | 2,163,000 | 1,879,000 | 1,988,000 | 2,653,000 | 2,424,000 |
| Long Term Debt | 0 | 24,000 | 56,000 | 0 | 0 |
| Total Liabilities | 2,483,000 | 5,342,000 | 9,136,000 | 2,846,000 | 2,676,000 |
| Shareholders Equity | |||||
| Retained Earnings | -171,699,000 | -159,957,000 | -151,107,000 | -137,035,000 | -118,903,000 |
| Total Shareholders Equity | 1,059,000 | 2,350,000 | 8,151,000 | 11,256,000 | 3,871,000 |
| Cash Flow Statement (Quarterly) | 2024-12-31 | 2023-12-31 | 2022-12-31 | 2021-12-31 |
|---|---|---|---|---|
| Operating Activities | ||||
| Net Income | -11,742,000 | -8,850,000 | -14,072,000 | -18,132,000 |
| Depreciation & Amortization | 60,000 | 162,000 | 255,000 | 0 |
| Stock Based Compensation | 0 | 1,629,000 | 2,254,000 | 0 |
| Change in Working Capital | -8,000 | -311,000 | -1,306,000 | 127,000 |
| Operating Cash Flow | -11,041,000 | -10,416,000 | -14,310,000 | -13,388,000 |
| Investing Activities | ||||
| Capital Expenditure | -5,000 | -29,000 | -17,000 | 0 |
| Investments | -5,000 | -29,000 | -17,000 | 0 |
| Investing Cash Flow | -5,000 | -29,000 | -11,000 | -56,000 |
| Financing Activities | ||||
| Debt Repayment | 0 | 0 | 0 | 0 |
| Common Stock Issued/Repurchased | 6,954,000 | 1,077,000 | 18,644,000 | 0 |
| Dividends Paid | 0 | 0 | 0 | 0 |
| Financing Cash Flow | 6,954,000 | 1,077,000 | 17,869,000 | 21,126,000 |
| Summary | ||||
| Free Cash Flow | -11,046,000 | -10,445,000 | -14,327,000 | -13,388,000 |
| Net Change in Cash | -4,094,000 | -9,367,000 | 3,544,000 | 7,674,000 |
| Cash Flow Statement (Annual) | 2024-12-31 | 2023-12-31 | 2022-12-31 | 2021-12-31 | 2020-12-31 |
|---|---|---|---|---|---|
| Operating Activities | |||||
| Net Income | -11,742,000 | -8,850,000 | -14,072,000 | -18,132,000 | -14,130,000 |
| Depreciation & Amortization | 60,000 | 162,000 | 255,000 | 0 | 482,000 |
| Stock Based Compensation | 0 | 1,629,000 | 2,254,000 | 0 | 2,529,000 |
| Change in Working Capital | -8,000 | -311,000 | -1,306,000 | 127,000 | -1,016,000 |
| Operating Cash Flow | -11,041,000 | -10,416,000 | -14,310,000 | -13,388,000 | -11,738,000 |
| Investing Activities | |||||
| Capital Expenditure | -5,000 | -29,000 | -17,000 | 0 | -70,000 |
| Investments | -5,000 | -29,000 | -17,000 | 0 | -63,000 |
| Investing Cash Flow | -5,000 | -29,000 | -11,000 | -56,000 | -9,000 |
| Financing Activities | |||||
| Debt Repayment | 0 | 0 | 0 | 0 | -323,000 |
| Common Stock Issued/Repurchased | 6,954,000 | 1,077,000 | 18,644,000 | 0 | 10,653,000 |
| Dividends Paid | 0 | 0 | 0 | 0 | 0 |
| Financing Cash Flow | 6,954,000 | 1,077,000 | 17,869,000 | 21,126,000 | 9,638,000 |
| Summary | |||||
| Free Cash Flow | -11,046,000 | -10,445,000 | -14,327,000 | -13,388,000 | -11,808,000 |
| Net Change in Cash | -4,094,000 | -9,367,000 | 3,544,000 | 7,674,000 | -2,128,000 |