Latest Quarter
2025-03-31
Quick answer: latest quarter results, by ticker or company name
Latest Quarter
2025-03-31
Revenue
$2.5M
Net Income
$336K
Operating Margin
17.6%
Free Cash Flow
$1.8M
Debt / Assets
88.8%
Values are in USD and rounded to the nearest whole number unless noted.
Swipe horizontally to view all columns.
| Income Statement (Quarterly) | 2025-03-31 | 2024-12-31 | 2024-09-30 | 2024-06-30 |
|---|---|---|---|---|
| Revenue | 2,482,591 | 2,813,872 | 3,073,347 | 3,119,300 |
| Cost of Revenue | 1,390,928 | 870,248 | 224,352 | 218,093 |
| Gross Profit | 1,091,663 | 1,526,378 | 2,848,995 | 2,901,207 |
| Operating Expenses | ||||
| R&D Expenses | 0 | 0 | 0 | 0 |
| SG&A Expenses | 560,660 | 569,453 | 49,249 | 86,116 |
| Operating Expenses | 653,630 | 730,204 | 2,442,169 | 2,465,967 |
| Operating Income | 438,033 | 1,409,717 | 406,826 | 0 |
| Interest Expense | 1,151,412 | 1,287,494 | 1,378,014 | 1,334,031 |
| Income Before Tax | 438,033 | 313,479 | 406,826 | 435,240 |
| Income Tax Expense | 102,204 | 80,367 | 106,199 | 107,788 |
| Net Income | 335,829 | 233,112 | 300,627 | 327,452 |
| Per Share | ||||
| EPS | 0.10 | 0.06 | 0.09 | 0.11 |
| 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 | 12,469,770 | 10,693,467 | 9,723,010 | 3,970,267 | 4,128,093 |
| Cost of Revenue | 2,019,302 | 6,598,069 | 792,942 | 881,276 | 0 |
| Gross Profit | 10,450,468 | 5,349,923 | 8,930,068 | 3,088,991 | 0 |
| Operating Expenses | |||||
| R&D Expenses | 0 | 0 | 0 | 0 | 0 |
| SG&A Expenses | 281,944 | 2,289,568 | 1,891,637 | 1,849,762 | 1,749,599 |
| Operating Expenses | 4,751,831 | 2,775,259 | 3,981,276 | 881,276 | 0 |
| Operating Income | 5,698,637 | 5,894,581 | 5,377,947 | 3,251,134 | 0 |
| Interest Expense | 4,106,382 | 5,343,544 | 4,590,988 | 3,209,280 | 2,534,705 |
| Income Before Tax | 1,592,255 | 1,320,139 | 712,893 | 1,012,321 | 1,186,330 |
| Income Tax Expense | 378,295 | 340,146 | 180,491 | 206,190 | 310,007 |
| Net Income | 1,213,960 | 979,993 | 532,402 | 806,131 | 876,323 |
| Per Share | |||||
| EPS | 0.37 | 0.29 | 0.14 | 0.25 | 0.28 |
| 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 | 1,716 | 45,239 | 421,211 | 20,987 |
| Short Term Investments | 0 | 0 | 0 | 0 |
| Net Receivables | 1,059,085 | 0 | 49,474,903 | 46,674,273 |
| Inventory | 0 | 0 | -49,474,903 | 0 |
| Total Current Assets | 64,273,684 | 61,092,144 | 50,244,909 | 0 |
| Property Plant Equipment | 362,706 | 242,004 | 351,918 | 377,924 |
| Goodwill and Intangibles | 0 | 391,000 | 0 | 0 |
| Total Assets | 65,846,983 | 62,375,385 | 51,488,807 | 48,518,200 |
| Liabilities | ||||
| Account Payables | 2,080,810 | 2,681,359 | 1,827,884 | 1,935,278 |
| Short Term Debt | 45,711,239 | 127,520 | 34,390,122 | 34,164,399 |
| Total Current Liabilities | 47,792,049 | 49,427,606 | 37,535,705 | 0 |
| Long Term Debt | 8,142,003 | 6,550,935 | 8,000,660 | 6,371,216 |
| Total Liabilities | 58,495,286 | 55,978,541 | 45,536,365 | 43,983,421 |
| Shareholders Equity | ||||
| Retained Earnings | 3,845,715 | 2,981,922 | 2,565,720 | 1,848,780 |
| Total Shareholders Equity | 7,351,697 | 6,396,844 | 5,952,442 | 4,534,779 |
| Balance Sheet (Annual) | 2024-12-31 | 2023-12-31 | 2022-12-31 | 2021-12-31 | 2020-12-31 |
|---|---|---|---|---|---|
| Assets | |||||
| Cash and Cash Equivalents | 1,716 | 45,239 | 421,211 | 20,987 | 477,289 |
| Short Term Investments | 0 | 0 | 0 | 0 | 0 |
| Net Receivables | 1,059,085 | 0 | 49,474,903 | 46,674,273 | 38,999,926 |
| Inventory | 0 | 0 | -49,474,903 | 0 | 0 |
| Total Current Assets | 64,273,684 | 61,092,144 | 50,244,909 | 0 | 0 |
| Property Plant Equipment | 362,706 | 242,004 | 351,918 | 377,924 | 176,972 |
| Goodwill and Intangibles | 0 | 391,000 | 0 | 0 | 0 |
| Total Assets | 65,846,983 | 62,375,385 | 51,488,807 | 48,518,200 | 40,814,401 |
| Liabilities | |||||
| Account Payables | 2,080,810 | 2,681,359 | 1,827,884 | 1,935,278 | 1,870,965 |
| Short Term Debt | 45,711,239 | 127,520 | 34,390,122 | 34,164,399 | 28,316,961 |
| Total Current Liabilities | 47,792,049 | 49,427,606 | 37,535,705 | 0 | 0 |
| Long Term Debt | 8,142,003 | 6,550,935 | 8,000,660 | 6,371,216 | 5,732,402 |
| Total Liabilities | 58,495,286 | 55,978,541 | 45,536,365 | 43,983,421 | 37,130,588 |
| Shareholders Equity | |||||
| Retained Earnings | 3,845,715 | 2,981,922 | 2,565,720 | 1,848,780 | 1,041,758 |
| Total Shareholders Equity | 7,351,697 | 6,396,844 | 5,952,442 | 4,534,779 | 3,683,813 |
| Cash Flow Statement (Quarterly) | 2024-12-31 | 2023-12-31 | 2022-12-31 | 2021-12-31 |
|---|---|---|---|---|
| Operating Activities | ||||
| Net Income | 979,993 | 532,402 | 806,131 | 876,323 |
| Depreciation & Amortization | 166,789 | 154,115 | 139,124 | 137,113 |
| Stock Based Compensation | 0 | 0 | 0 | 0 |
| Change in Working Capital | 25,917 | 60,531 | -157,628 | -8,492,823 |
| Operating Cash Flow | 1,842,351 | 1,830,764 | 1,624,710 | -6,450,444 |
| Investing Activities | ||||
| Capital Expenditure | -71,727 | -62,717 | -48,747 | -36,929 |
| Investments | -71,727 | -62,717 | -48,747 | -36,929 |
| Investing Cash Flow | -4,475,818 | -12,306,233 | -3,622,856 | -80,500 |
| Financing Activities | ||||
| Debt Repayment | 2,706,144 | -10,215,700 | -536,783 | -103,291 |
| Common Stock Issued/Repurchased | 76,960 | 0 | 400,000 | 0 |
| Dividends Paid | -116,200 | -116,200 | -89,191 | -69,300 |
| Financing Cash Flow | 2,589,944 | 10,099,497 | 2,398,370 | 6,074,642 |
| Summary | ||||
| Free Cash Flow | 1,770,624 | 1,768,047 | 1,575,963 | -6,487,373 |
| Net Change in Cash | -43,523 | -375,972 | 400,224 | -456,302 |
| Cash Flow Statement (Annual) | 2024-12-31 | 2023-12-31 | 2022-12-31 | 2021-12-31 | 2020-12-31 |
|---|---|---|---|---|---|
| Operating Activities | |||||
| Net Income | 979,993 | 532,402 | 806,131 | 876,323 | 687,405 |
| Depreciation & Amortization | 166,789 | 154,115 | 139,124 | 137,113 | 134,656 |
| Stock Based Compensation | 0 | 0 | 0 | 0 | 0 |
| Change in Working Capital | 25,917 | 60,531 | -157,628 | -8,492,823 | -40,132 |
| Operating Cash Flow | 1,842,351 | 1,830,764 | 1,624,710 | -6,450,444 | 1,296,702 |
| Investing Activities | |||||
| Capital Expenditure | -71,727 | -62,717 | -48,747 | -36,929 | -21,895 |
| Investments | -71,727 | -62,717 | -48,747 | -36,929 | -21,895 |
| Investing Cash Flow | -4,475,818 | -12,306,233 | -3,622,856 | -80,500 | -62,294 |
| Financing Activities | |||||
| Debt Repayment | 2,706,144 | -10,215,700 | -536,783 | -103,291 | -643,000 |
| Common Stock Issued/Repurchased | 76,960 | 0 | 400,000 | 0 | 0 |
| Dividends Paid | -116,200 | -116,200 | -89,191 | -69,300 | -48,977 |
| Financing Cash Flow | 2,589,944 | 10,099,497 | 2,398,370 | 6,074,642 | -1,102,725 |
| Summary | |||||
| Free Cash Flow | 1,770,624 | 1,768,047 | 1,575,963 | -6,487,373 | 1,274,807 |
| Net Change in Cash | -43,523 | -375,972 | 400,224 | -456,302 | 131,683 |