Latest Quarter
2026-03-31
Fast path: latest quarter results by ticker or company name
Latest Quarter
2026-03-31
Revenue
$96.0K
Net Income
-$2.5M
Operating Margin
-2,658.3%
Free Cash Flow
-$7.0M
Debt / Assets
528.0%
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 | 96,000 | 137,000 | 26,000 | 142,000 |
| Cost of Revenue | 476,000 | 361,000 | 52,000 | 226,000 |
| Gross Profit | -380,000 | -224,000 | -26,000 | -84,000 |
| Operating Expenses | ||||
| R&D Expenses | 0 | 0 | 0 | 0 |
| SG&A Expenses | 1,861,000 | 1,652,000 | 2,300,000 | 2,005,000 |
| Operating Expenses | 2,172,000 | 2,000,000 | 2,637,000 | 2,303,000 |
| Operating Income | -2,552,000 | -2,224,000 | -2,666,000 | -2,387,000 |
| Interest Expense | 10,000 | 31,000 | 27,000 | 36,000 |
| Income Before Tax | -2,453,000 | -1,902,000 | -2,372,000 | -2,058,000 |
| Income Tax Expense | 0 | 0 | 2,000 | 0 |
| Net Income | -2,453,000 | -1,902,000 | -2,374,000 | -2,058,000 |
| Per Share | ||||
| EPS | -0.04 | -0.06 | -0.14 | -0.07 |
| 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 |
|---|---|---|---|---|
| Revenue | 1,359,000 | 643,000 | 1,021,000 | 1,152,738 |
| Cost of Revenue | 1,862,000 | 924,000 | 1,150,000 | 1,513,428 |
| Gross Profit | -503,000 | -281,000 | -129,000 | -360,690 |
| Operating Expenses | ||||
| R&D Expenses | 0 | 0 | 0 | 0 |
| SG&A Expenses | 7,649,000 | 7,857,000 | 4,659,000 | 4,404,019 |
| Operating Expenses | 9,164,000 | 9,324,000 | 6,724,000 | 5,755,480 |
| Operating Income | -9,667,000 | -9,605,000 | -6,853,000 | -6,161,170 |
| Interest Expense | 67,000 | 147,000 | 11,000 | 403,307 |
| Income Before Tax | -2,800,000 | -10,127,000 | -33,762,000 | -6,566,297 |
| Income Tax Expense | 1,000 | 2,000 | 18,000 | 356,487 |
| Net Income | -2,801,000 | -10,129,000 | -33,780,000 | -6,566,297 |
| Per Share | ||||
| EPS | -0.06 | -0.36 | -4.65 | -0.20 |
| EPS Diluted | 0.00 | 0.00 | 0.00 | 0.00 |
| Balance Sheet (Quarterly) | 2024-12-31 | 2023-12-31 | 2022-12-31 |
|---|---|---|---|
| Assets | |||
| Cash and Cash Equivalents | 172,000 | 47,008 | 270,859 |
| Short Term Investments | 2,849,000 | 0 | 0 |
| Net Receivables | 213,000 | 151,640 | 919,127 |
| Inventory | 0 | 0 | 0 |
| Total Current Assets | 3,619,000 | 364,186 | 1,290,931 |
| Property Plant Equipment | 108,000 | 98,871 | 83,096 |
| Goodwill and Intangibles | 0 | 0 | 0 |
| Total Assets | 3,727,000 | 463,057 | 1,374,028 |
| Liabilities | |||
| Account Payables | 6,371,000 | 4,184,398 | 0 |
| Short Term Debt | 8,763,000 | 4,636,293 | 8,490,000 |
| Total Current Liabilities | 19,228,000 | 12,833,058 | 9,808,435 |
| Long Term Debt | 0 | 465,023 | 1,544,144 |
| Total Liabilities | 19,677,000 | 13,322,663 | 12,043,351 |
| Shareholders Equity | |||
| Retained Earnings | -101,569,000 | -55,082,677 | -31,877,221 |
| Total Shareholders Equity | -15,950,000 | -12,859,606 | -10,669,323 |
| Balance Sheet (Annual) | 2024-12-31 | 2023-12-31 | 2022-12-31 |
|---|---|---|---|
| Assets | |||
| Cash and Cash Equivalents | 172,000 | 47,008 | 270,859 |
| Short Term Investments | 2,849,000 | 0 | 0 |
| Net Receivables | 213,000 | 151,640 | 919,127 |
| Inventory | 0 | 0 | 0 |
| Total Current Assets | 3,619,000 | 364,186 | 1,290,931 |
| Property Plant Equipment | 108,000 | 98,871 | 83,096 |
| Goodwill and Intangibles | 0 | 0 | 0 |
| Total Assets | 3,727,000 | 463,057 | 1,374,028 |
| Liabilities | |||
| Account Payables | 6,371,000 | 4,184,398 | 0 |
| Short Term Debt | 8,763,000 | 4,636,293 | 8,490,000 |
| Total Current Liabilities | 19,228,000 | 12,833,058 | 9,808,435 |
| Long Term Debt | 0 | 465,023 | 1,544,144 |
| Total Liabilities | 19,677,000 | 13,322,663 | 12,043,351 |
| Shareholders Equity | |||
| Retained Earnings | -101,569,000 | -55,082,677 | -31,877,221 |
| Total Shareholders Equity | -15,950,000 | -12,859,606 | -10,669,323 |
| Cash Flow Statement (Quarterly) | 2024-12-31 | 2023-12-31 | 2022-12-31 |
|---|---|---|---|
| Operating Activities | |||
| Net Income | -10,129,000 | -23,205,456 | -6,566,297 |
| Depreciation & Amortization | 57,000 | 27,983 | 24,807 |
| Stock Based Compensation | 628,000 | 1,475,000 | 1,599,586 |
| Change in Working Capital | 1,505,000 | 30,498,231 | -968,828 |
| Operating Cash Flow | -6,983,000 | 8,220,910 | -5,910,732 |
| Investing Activities | |||
| Capital Expenditure | -51,000 | -43,757 | -58,137 |
| Investments | -51,000 | -43,757 | -58,137 |
| Investing Cash Flow | -1,982,000 | -43,757 | -58,137 |
| Financing Activities | |||
| Debt Repayment | 3,120,000 | -10,680,772 | -2,754 |
| Common Stock Issued/Repurchased | 6,070,000 | -10,561,243 | 0 |
| Dividends Paid | 0 | 0 | 0 |
| Financing Cash Flow | 9,090,000 | -8,431,875 | 5,540,408 |
| Summary | |||
| Free Cash Flow | -7,034,000 | 8,177,153 | -5,968,869 |
| Net Change in Cash | 125,000 | -254,722 | -428,461 |
| Cash Flow Statement (Annual) | 2024-12-31 | 2023-12-31 | 2022-12-31 |
|---|---|---|---|
| Operating Activities | |||
| Net Income | -10,129,000 | -23,205,456 | -6,566,297 |
| Depreciation & Amortization | 57,000 | 27,983 | 24,807 |
| Stock Based Compensation | 628,000 | 1,475,000 | 1,599,586 |
| Change in Working Capital | 1,505,000 | 30,498,231 | -968,828 |
| Operating Cash Flow | -6,983,000 | 8,220,910 | -5,910,732 |
| Investing Activities | |||
| Capital Expenditure | -51,000 | -43,757 | -58,137 |
| Investments | -51,000 | -43,757 | -58,137 |
| Investing Cash Flow | -1,982,000 | -43,757 | -58,137 |
| Financing Activities | |||
| Debt Repayment | 3,120,000 | -10,680,772 | -2,754 |
| Common Stock Issued/Repurchased | 6,070,000 | -10,561,243 | 0 |
| Dividends Paid | 0 | 0 | 0 |
| Financing Cash Flow | 9,090,000 | -8,431,875 | 5,540,408 |
| Summary | |||
| Free Cash Flow | -7,034,000 | 8,177,153 | -5,968,869 |
| Net Change in Cash | 125,000 | -254,722 | -428,461 |