Latest Quarter
2025-06-30
Quick answer: latest quarter results, by ticker or company name
Latest Quarter
2025-06-30
Revenue
$7.4M
Net Income
-$1,000K
Operating Margin
-11.1%
Free Cash Flow
$561K
Debt / Assets
105.6%
Values are in USD and rounded to the nearest whole number unless noted.
Swipe horizontally to view all columns.
| Income Statement (Quarterly) | 2025-06-30 | 2025-03-31 | 2024-12-31 | 2024-09-30 |
|---|---|---|---|---|
| Revenue | 7,427,321 | 5,876,000 | 5,455,080 | 0 |
| Cost of Revenue | 7,205,857 | 5,729,000 | 4,317,875 | 0 |
| Gross Profit | 221,464 | 146,588 | 1,137,205 | 0 |
| Operating Expenses | ||||
| R&D Expenses | 0 | 0 | 0 | 0 |
| SG&A Expenses | 580,797 | 633,521 | 16,177 | 24,150 |
| Operating Expenses | 1,045,126 | 1,002,000 | 28,177 | 36,150 |
| Operating Income | -823,662 | -856,000 | -28,177 | -36,150 |
| Interest Expense | 307,989 | 306,521 | 2,888 | 2,998 |
| Income Before Tax | -999,945 | -1,224,000 | -31,065 | -39,148 |
| Income Tax Expense | 0 | 0 | 0 | 0 |
| Net Income | -999,945 | -1,224,000 | -31,065 | -39,148 |
| Per Share | ||||
| EPS | 0.00 | 0.00 | 0.00 | 0.00 |
| EPS Diluted | 0.00 | 0.00 | 0.00 | 0.00 |
| Income Statement (Annual) | 2025-03-31 | 2024-12-31 | 2024-03-31 | 2023-03-31 | 2022-03-31 |
|---|---|---|---|---|---|
| Revenue | 20,751,139 | 20,751,139 | 20,184,074 | 0 | 0 |
| Cost of Revenue | 18,356,827 | 18,356,827 | 17,028,590 | 0 | 0 |
| Gross Profit | 2,394,312 | 2,394,312 | 3,155,484 | 0 | 0 |
| Operating Expenses | |||||
| R&D Expenses | 0 | 0 | 0 | 0 | 0 |
| SG&A Expenses | 3,545,662 | 3,545,662 | 181,178 | 446,650 | 1,659,531 |
| Operating Expenses | 3,545,662 | 3,545,662 | 181,178 | 457,540 | 2,031,726 |
| Operating Income | -1,151,350 | -1,151,350 | -181,178 | -457,540 | -2,031,726 |
| Interest Expense | 854,207 | 0 | 125,169 | 195,528 | 565,067 |
| Income Before Tax | -2,191,235 | -2,191,235 | -398,885 | -1,750,349 | -2,470,514 |
| Income Tax Expense | 0 | 0 | 0 | 1,488,337 | -126,279 |
| Net Income | -2,191,235 | -2,191,235 | -398,885 | -3,238,686 | -2,344,235 |
| Per Share | |||||
| EPS | -0.01 | -0.01 | -0.02 | -0.13 | -0.10 |
| EPS Diluted | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Balance Sheet (Quarterly) | 2025-03-31 | 2024-12-31 | 2024-03-31 | 2023-03-31 |
|---|---|---|---|---|
| Assets | ||||
| Cash and Cash Equivalents | 225,228 | 225,228 | 4,298 | 28,897 |
| Short Term Investments | 0 | 0 | 0 | 0 |
| Net Receivables | 532,042 | 532,042 | 0 | 0 |
| Inventory | 0 | 0 | 0 | 0 |
| Total Current Assets | 997,117 | 997,117 | 10,798 | 36,877 |
| Property Plant Equipment | 23,873,979 | 23,873,979 | 0 | 0 |
| Goodwill and Intangibles | 0 | 0 | 0 | 0 |
| Total Assets | 27,752,058 | 27,752,058 | 10,798 | 36,877 |
| Liabilities | ||||
| Account Payables | 2,009,976 | 2,009,976 | 0 | 3,500 |
| Short Term Debt | 2,872,955 | 2,872,955 | 180,399 | 62,009 |
| Total Current Liabilities | 5,358,619 | 5,358,619 | 193,428 | 183,067 |
| Long Term Debt | 23,953,469 | 23,953,469 | 3,309,478 | 0 |
| Total Liabilities | 29,312,088 | 29,312,088 | 193,428 | 183,067 |
| Shareholders Equity | ||||
| Retained Earnings | -1,837,901 | -1,837,901 | -17,515,410 | -17,116,525 |
| Total Shareholders Equity | -1,560,030 | -1,560,030 | -182,630 | -146,190 |
| Balance Sheet (Annual) | 2025-03-31 | 2024-12-31 | 2024-03-31 | 2023-03-31 | 2022-03-31 |
|---|---|---|---|---|---|
| Assets | |||||
| Cash and Cash Equivalents | 225,228 | 225,228 | 4,298 | 28,897 | 20,917 |
| Short Term Investments | 0 | 0 | 0 | 0 | 0 |
| Net Receivables | 532,042 | 532,042 | 0 | 0 | 0 |
| Inventory | 0 | 0 | 0 | 0 | 0 |
| Total Current Assets | 997,117 | 997,117 | 10,798 | 36,877 | 290,917 |
| Property Plant Equipment | 23,873,979 | 23,873,979 | 0 | 0 | 0 |
| Goodwill and Intangibles | 0 | 0 | 0 | 0 | 0 |
| Total Assets | 27,752,058 | 27,752,058 | 10,798 | 36,877 | 290,917 |
| Liabilities | |||||
| Account Payables | 2,009,976 | 2,009,976 | 0 | 3,500 | 0 |
| Short Term Debt | 2,872,955 | 2,872,955 | 180,399 | 62,009 | 105,258 |
| Total Current Liabilities | 5,358,619 | 5,358,619 | 193,428 | 183,067 | 275,466 |
| Long Term Debt | 23,953,469 | 23,953,469 | 3,309,478 | 0 | 0 |
| Total Liabilities | 29,312,088 | 29,312,088 | 193,428 | 183,067 | 275,466 |
| Shareholders Equity | |||||
| Retained Earnings | -1,837,901 | -1,837,901 | -17,515,410 | -17,116,525 | -15,366,176 |
| Total Shareholders Equity | -1,560,030 | -1,560,030 | -182,630 | -146,190 | 15,451 |
| Cash Flow Statement (Quarterly) | 2024-12-31 | 2024-03-31 | 2023-03-31 | 2022-03-31 |
|---|---|---|---|---|
| Operating Activities | ||||
| Net Income | -2,191,235 | -398,885 | -1,750,349 | -2,470,514 |
| Depreciation & Amortization | 670,447 | 110,920 | 0 | 0 |
| Stock Based Compensation | 0 | 3,600 | 270,000 | 1,626,419 |
| Change in Working Capital | 3,047,267 | 74,728 | 56,659 | 44,704 |
| Operating Cash Flow | 3,089,157 | -117,099 | -142,020 | -396,238 |
| Investing Activities | ||||
| Capital Expenditure | -2,528,554 | 0 | 0 | 0 |
| Investments | -2,528,554 | 0 | 0 | 0 |
| Investing Cash Flow | -928,554 | 0 | 0 | 0 |
| Financing Activities | ||||
| Debt Repayment | -2,105,246 | 92,500 | -150,000 | -300,000 |
| Common Stock Issued/Repurchased | 0 | 65,108 | 22,500 | 545,079 |
| Dividends Paid | 0 | 0 | 0 | 0 |
| Financing Cash Flow | -2,065,246 | 92,500 | 150,000 | 295,000 |
| Summary | ||||
| Free Cash Flow | 560,603 | -117,099 | -142,020 | -396,238 |
| Net Change in Cash | 95,358 | -24,599 | 7,980 | -101,238 |
| Cash Flow Statement (Annual) | 2024-12-31 | 2024-03-31 | 2023-03-31 | 2022-03-31 | 2021-03-31 |
|---|---|---|---|---|---|
| Operating Activities | |||||
| Net Income | -2,191,235 | -398,885 | -1,750,349 | -2,470,514 | -11,994,524 |
| Depreciation & Amortization | 670,447 | 110,920 | 0 | 0 | 0 |
| Stock Based Compensation | 0 | 3,600 | 270,000 | 1,626,419 | 10,738,250 |
| Change in Working Capital | 3,047,267 | 74,728 | 56,659 | 44,704 | 41,292 |
| Operating Cash Flow | 3,089,157 | -117,099 | -142,020 | -396,238 | -342,361 |
| Investing Activities | |||||
| Capital Expenditure | -2,528,554 | 0 | 0 | 0 | 0 |
| Investments | -2,528,554 | 0 | 0 | 0 | 0 |
| Investing Cash Flow | -928,554 | 0 | 0 | 0 | -75,000 |
| Financing Activities | |||||
| Debt Repayment | -2,105,246 | 92,500 | -150,000 | -300,000 | -20,000 |
| Common Stock Issued/Repurchased | 0 | 65,108 | 22,500 | 545,079 | 0 |
| Dividends Paid | 0 | 0 | 0 | 0 | 0 |
| Financing Cash Flow | -2,065,246 | 92,500 | 150,000 | 295,000 | 539,490 |
| Summary | |||||
| Free Cash Flow | 560,603 | -117,099 | -142,020 | -396,238 | -342,361 |
| Net Change in Cash | 95,358 | -24,599 | 7,980 | -101,238 | 122,129 |