-
Revenue
$-9.06M
Net Income
-
Gross Margin
-
Op. Margin
$-8.53M
Free Cash Flow
| Breakdown | Q3 2025 (Sep 30, 2025) |
Q2 2025 (Jun 30, 2025) |
Q1 2025 (Mar 31, 2025) |
Q4 2024 (Dec 31, 2024) |
Q3 2024 (Sep 30, 2024) |
Q2 2024 (Jun 30, 2024) |
Q1 2024 (Mar 31, 2024) |
Q4 2023 (Dec 31, 2023) |
Q3 2023 (Jan 31, 2023) |
Q2 2023 (Oct 31, 2022) |
Q1 2023 (Jul 31, 2022) |
Q4 2022 (Apr 30, 2022) |
Q3 2022 (Jan 31, 2022) |
Q2 2022 (Oct 31, 2021) |
Q1 2022 (Jul 31, 2021) |
Q4 2021 (Apr 30, 2021) |
Q3 2021 (Jan 31, 2021) |
Q2 2021 (Oct 31, 2020) |
Q1 2021 (Jul 31, 2020) |
Q4 2020 (Apr 30, 2020) |
Q3 2020 (Jan 31, 2020) |
Q2 2020 (Oct 31, 2019) |
Q1 2020 (Jul 31, 2019) |
Q3 2019 (Jan 31, 2019) |
Q2 2019 (Oct 31, 2018) |
Q1 2019 (Jul 31, 2018) |
Q4 2018 (Apr 30, 2018) |
Q3 2018 (Jan 31, 2018) |
Q2 2018 (Oct 31, 2017) |
Q1 2018 (Jul 31, 2017) |
Q4 2017 (Apr 30, 2017) |
Q3 2017 (Jan 31, 2017) |
Q2 2017 (Oct 31, 2016) |
Q4 2016 (Apr 30, 2016) |
Q3 2016 (Jan 31, 2016) |
Q2 2016 (Oct 31, 2015) |
Q1 2016 (Jul 31, 2015) |
Q4 2015 (Apr 30, 2015) |
Q3 2015 (Jan 31, 2015) |
Q2 2015 (Oct 31, 2014) |
Q1 2015 (Jul 31, 2014) |
Q4 2014 (Apr 30, 2014) |
Q3 2014 (Jan 31, 2014) |
Q2 2014 (Oct 31, 2013) |
Q1 2014 (Jul 31, 2013) |
Q4 2013 (Apr 30, 2013) |
Q3 2013 (Jan 31, 2013) |
Q2 2013 (Oct 31, 2012) |
Q1 2013 (Jul 31, 2012) |
Q4 2012 (Apr 30, 2012) |
Q3 2012 (Jan 31, 2012) |
Q1 2012 (Jul 31, 2011) |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total Revenue | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Revenue Growth % (YoY) | nan% | nan% | nan% | nan% | nan% | nan% | nan% | nan% | nan% | nan% | nan% | nan% | nan% | nan% | nan% | nan% | nan% | nan% | nan% | nan% | nan% | nan% | nan% | nan% | nan% | nan% | nan% | nan% | nan% | nan% | nan% | nan% | nan% | nan% | nan% | nan% | nan% | nan% | nan% | nan% | nan% | nan% | nan% | nan% | nan% | nan% | nan% | nan% | nan% | nan% | nan% | nan% |
| Cost of Revenue | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Gross Profit | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Gross Margin % | nan% | nan% | nan% | nan% | nan% | nan% | nan% | nan% | nan% | nan% | nan% | nan% | nan% | nan% | nan% | nan% | nan% | nan% | nan% | nan% | nan% | nan% | nan% | nan% | nan% | nan% | nan% | nan% | nan% | nan% | nan% | nan% | nan% | nan% | nan% | nan% | nan% | nan% | nan% | nan% | nan% | nan% | nan% | nan% | nan% | nan% | nan% | nan% | nan% | nan% | nan% | nan% |
| Operating Expenses | $2.24M | $631.75K | $3.20M | $817.03K | $723.93K | $1.07M | $729.36K | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | $13.75K | $9.22K | - | - | $5.80K | $8.74K | $5.88K |
| Research & Development | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Selling General & Admin | $42.75K | $29.23K | $30.98K | $196.22K | $116.76K | $293.76K | $117.28K | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Income | $-2.24M | $-631.75K | $-3.20M | $-817.03K | $-723.93K | $-1.07M | $-729.36K | $-3.57M | $-8.96K | $-18.15K | $-8.07K | $-15.05K | $-8.62K | $-21.65K | $-10.68K | $-1.30K | $-2.99K | $-23.48K | $-13.80K | $-9.12K | $-32.72K | $-39.00K | $-31.09K | $-8.61K | $-30.20K | $-31.57K | $-30.95K | $-27.81K | $-32.65K | $-26.81K | $-33.48K | $-29.64K | $-26.21K | $-19.35K | $-29.63K | $-3.76K | $-16.86K | $-9.11K | - | - | - | - | - | - | - | $-13.75K | $-9.22K | $-5.42K | $-6.55K | $-5.80K | $-8.74K | $-5.88K |
| Operating Margin % | nan% | nan% | nan% | nan% | nan% | nan% | nan% | nan% | nan% | nan% | nan% | nan% | nan% | nan% | nan% | nan% | nan% | nan% | nan% | nan% | nan% | nan% | nan% | nan% | nan% | nan% | nan% | nan% | nan% | nan% | nan% | nan% | nan% | nan% | nan% | nan% | nan% | nan% | nan% | nan% | nan% | nan% | nan% | nan% | nan% | nan% | nan% | nan% | nan% | nan% | nan% | nan% |
| Interest Expense | $13.03K | $8.89K | $8.98K | $26.70K | $20.76K | $24.73K | $20.00K | $60.75K | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | $198.28K | $3.84K | $795.00 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Income/Expense | $-2.27M | $85.16K | $-4.90K | $-1.19M | $-24.83K | $633.65K | $18.90K | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Income Before Tax | $-4.51M | $-546.60K | $-3.19M | $-808.86K | $-748.76K | $-435.45K | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Income Tax Expense | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net Income | $-4.51M | $-546.60K | $-3.19M | $-808.86K | $-748.76K | $-435.45K | $-748.26K | $-3.64M | $-8.96K | $-18.15K | $-8.07K | $-15.05K | $-8.62K | $-21.65K | $-10.68K | $-1.30K | $-2.99K | $-23.48K | $-13.80K | $-9.12K | $-32.72K | $-39.00K | $-31.09K | $-8.61K | $-30.20K | $-31.57K | $-30.95K | $-27.81K | $-32.65K | $-26.81K | $-33.48K | $-29.64K | $-26.21K | $-19.35K | $-227.91K | $-7.60K | $-17.66K | $-9.11K | $-10.99K | $-12.91K | $-6.70K | $-7.57K | $-10.34K | $-7.82K | $-7.97K | $-13.75K | $-9.22K | $-5.42K | $-6.55K | $-5.80K | $-8.74K | $-5.88K |
| Net Margin % | nan% | nan% | nan% | nan% | nan% | nan% | nan% | nan% | nan% | nan% | nan% | nan% | nan% | nan% | nan% | nan% | nan% | nan% | nan% | nan% | nan% | nan% | nan% | nan% | nan% | nan% | nan% | nan% | nan% | nan% | nan% | nan% | nan% | nan% | nan% | nan% | nan% | nan% | nan% | nan% | nan% | nan% | nan% | nan% | nan% | nan% | nan% | nan% | nan% | nan% | nan% | nan% |
| Diluted EPS | 0.01 | 0.00 | -0.01 | 0.00 | 0.00 | nan | nan | nan | nan | nan | nan | nan | nan | nan | nan | nan | nan | nan | nan | nan | nan | nan | nan | nan | nan | nan | nan | nan | nan | nan | nan | nan | nan | nan | nan | nan | nan | nan | nan | nan | nan | nan | nan | nan | nan | nan | nan | nan | nan | nan | nan | nan |
| Diluted Shares Outstanding | 219.8M | 219.8M | 218.6M | -229 | 208.4M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Breakdown | Q3 2025 (Sep 30, 2025) |
Q2 2025 (Jun 30, 2025) |
Q1 2025 (Mar 31, 2025) |
Q4 2024 (Dec 31, 2024) |
Q3 2024 (Sep 30, 2024) |
Q2 2024 (Jun 30, 2024) |
Q1 2024 (Mar 31, 2024) |
Q4 2023 (Dec 31, 2023) |
Q3 2023 (Jan 31, 2023) |
Q2 2023 (Oct 31, 2022) |
Q1 2023 (Jul 31, 2022) |
Q4 2022 (Apr 30, 2022) |
Q3 2022 (Jan 31, 2022) |
Q2 2022 (Oct 31, 2021) |
Q1 2022 (Jul 31, 2021) |
Q4 2021 (Apr 30, 2021) |
Q3 2021 (Jan 31, 2021) |
Q2 2021 (Oct 31, 2020) |
Q1 2021 (Jul 31, 2020) |
Q4 2020 (Apr 30, 2020) |
Q3 2020 (Jan 31, 2020) |
Q2 2020 (Oct 31, 2019) |
Q1 2020 (Jul 31, 2019) |
Q3 2019 (Jan 31, 2019) |
Q2 2019 (Oct 31, 2018) |
Q1 2019 (Jul 31, 2018) |
Q4 2018 (Apr 30, 2018) |
Q3 2018 (Jan 31, 2018) |
Q2 2018 (Oct 31, 2017) |
Q1 2018 (Jul 31, 2017) |
Q4 2017 (Apr 30, 2017) |
Q3 2017 (Jan 31, 2017) |
Q2 2017 (Oct 31, 2016) |
Q4 2016 (Apr 30, 2016) |
Q3 2016 (Jan 31, 2016) |
Q2 2016 (Oct 31, 2015) |
Q1 2016 (Jul 31, 2015) |
Q4 2015 (Apr 30, 2015) |
Q3 2015 (Jan 31, 2015) |
Q2 2015 (Oct 31, 2014) |
Q1 2015 (Jul 31, 2014) |
Q4 2014 (Apr 30, 2014) |
Q3 2014 (Jan 31, 2014) |
Q2 2014 (Oct 31, 2013) |
Q1 2014 (Jul 31, 2013) |
Q4 2013 (Apr 30, 2013) |
Q3 2013 (Jan 31, 2013) |
Q2 2013 (Oct 31, 2012) |
Q1 2013 (Jul 31, 2012) |
Q4 2012 (Apr 30, 2012) |
Q3 2012 (Jan 31, 2012) |
Q1 2012 (Jul 31, 2011) |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash & Cash Equivalents | - | - | - | - | - | - | - | - | - | $4.92K | $3.47K | $5.16K | $5.25K | $1.82K | $20.16K | $342.00 | $2.44K | $6.48K | $14.09K | - | $2.05K | $100.00 | - | - | - | - | - | - | - | - | - | - | - | - | - | $1.65K | $516.00 | $516.00 | $2.97K | $4.43K | $7.26K | $1.99K | $2.01K | $1.04K | $4.19K | $9.22K | $333.00 | $7.08K | $14.32K | $4.34K | $6.86K | $1.12K |
| Short-term Investments | $100.00 | $100.00 | $100.00 | $100.00 | $100.00 | $100.00 | $100.00 | $100.00 | - | - | - | $100.00 | $100.00 | $100.00 | $100.00 | $100.00 | $100.00 | $100.00 | $100.00 | $100.00 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Current Assets | $15.50K | $3.38K | $7.28K | $11.44K | $23.04K | $9.27K | $9.12K | $6.81K | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Assets | $34.16K | $79.23K | $155.57K | $101.78K | $69.27K | $84.96K | $80.19K | $69.38K | $463.00 | $4.92K | $3.47K | $5.16K | $5.25K | $1.82K | $20.16K | $342.00 | $2.44K | $6.48K | $14.09K | - | $2.05K | $100.00 | $1.00K | $7.00K | $10.00K | $833.00 | $3.33K | $5.83K | $8.95K | $15.07K | - | - | - | - | - | $1.65K | $516.00 | $516.00 | $2.97K | $4.43K | $7.26K | $1.99K | $2.01K | $1.04K | $4.19K | $9.22K | $333.00 | $7.08K | $14.32K | $4.34K | $6.86K | $1.12K |
| Total Assets | $360.30K | $404.20K | $327.57K | $272.09K | $192.78K | $205.17K | $130.36K | $69.38K | $563.00 | $5.02K | $3.57K | $5.26K | $5.35K | $1.92K | $20.26K | $442.00 | $2.54K | $6.58K | $14.19K | $100.00 | $2.15K | $200.00 | $1.00K | $7.00K | $10.00K | $833.00 | $3.33K | $5.83K | $8.95K | $15.07K | - | - | - | - | - | $1.65K | $516.00 | $516.00 | $2.97K | $4.43K | $7.26K | $1.99K | $2.01K | $1.04K | $4.19K | $9.22K | $333.00 | $7.08K | $14.32K | $4.34K | $6.86K | $1.12K |
| Accounts Payable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | $29.65K | $7.12K | $534.00 | - | - | - | $8.72K | - | - | $6.00K | $519.00 | - | - | $5.24K | $4.78K | $829.00 | $30.93K | $14.07K | $24.90K | $17.37K | $12.30K | $20.33K | $17.79K | $15.47K | $16.80K | $18.86K | $11.22K | $8.76K | $10.57K | $14.04K | $10.76K | $10.15K |
| Total Current Liabilities | $6.11M | $5.15M | $4.25M | $6.64M | $6.19M | $5.33M | $5.37M | $5.38M | $183.70K | $179.20K | $159.59K | $153.22K | $138.25K | $126.20K | $122.09K | $92.40K | $93.20K | $94.25K | $78.39K | $80.47K | $73.41K | $38.73K | $373.36K | $337.79K | $332.18K | $292.82K | $263.75K | $235.30K | $210.61K | $184.08K | $142.20K | $108.72K | $79.07K | $16.94K | $9.04K | $829.00 | $158.22K | $141.07K | $151.90K | $142.37K | $132.30K | $120.33K | $112.79K | $101.47K | $96.80K | $93.86K | $71.22K | $68.76K | $70.57K | $54.04K | $50.76K | $30.15K |
| Total Liabilities | $6.11M | $5.15M | $4.25M | $6.64M | $6.19M | $5.33M | $5.37M | $5.38M | $183.70K | $179.20K | $159.59K | $153.22K | $138.25K | $126.20K | $122.90K | $92.40K | $93.20K | $94.25K | $78.39K | $80.47K | $73.41K | $38.73K | $373.36K | $337.79K | $332.18K | $292.82K | $263.75K | $235.30K | $210.61K | $184.08K | $142.20K | $108.72K | $79.07K | $16.94K | $9.04K | $5.47K | $158.73K | $141.07K | $151.90K | $142.37K | $132.30K | $120.33K | $112.79K | $101.47K | $96.80K | $93.86K | $71.22K | $68.76K | - | $54.04K | $50.76K | $30.15K |
| Common Stock | $21.98K | $21.98K | $21.98K | $20.85K | $20.85K | $20.80K | $20.54K | $20.28K | $764.00 | $764.00 | $764.00 | $764.00 | $764.00 | $764.00 | $764.00 | $764.00 | $764.00 | $764.00 | $764.00 | $723.00 | $723.00 | $5.22K | $223.00 | $223.00 | $223.00 | $2.23K | $2.23K | $2.23K | $2.23K | $2.23K | $2.23K | $2.23K | $2.23K | $2.23K | $2.23K | $239.00 | $239.00 | $239.00 | $239.00 | $239.00 | $239.00 | $239.00 | $239.00 | $239.00 | $239.00 | $239.00 | $239.00 | $239.00 | $239.00 | $239.00 | $239.00 | $100.00 |
| Retained Earnings | $-21.51M | $-17.00M | $-16.45M | $-13.26M | $-12.45M | $-11.62M | $-11.19M | $-10.44M | $-5.18M | $-5.17M | $-5.15M | $-5.15M | $-5.13M | $-5.12M | $-5.10M | $-5.09M | $-5.09M | $-5.09M | $-5.06M | $-5.05M | $-5.04M | $-5.01M | $-4.97M | $-4.92M | $-4.91M | $-4.88M | $-4.85M | $-4.82M | $-4.79M | $-4.76M | $-4.73M | $-4.70M | $-4.67M | $-4.61M | $-4.59M | $-4.36M | $-4.35M | $-4.33M | $-4.32M | $-4.31M | $-4.30M | $-4.05M | $-4.05M | $-4.05M | $-4.05M | $-4.05M | $-4.25M | $-4.24M | $-4.23M | $-4.23M | $-4.22M | $-4.21M |
| Treasury Stock | - | - | - | - | - | - | $52.95K | - | $52.95K | $52.95K | $52.95K | $52.95K | - | $52.95K | $52.95K | $52.95K | $52.95K | $52.95K | $52.95K | $52.95K | $-52.95K | $-52.95K | $-52.95K | $-52.95K | $-52.95K | $52.95K | $52.95K | $52.95K | $52.95K | $52.95K | $52.95K | $52.95K | $52.95K | $52.95K | $52.95K | $52.95K | $52.95K | $52.95K | $52.95K | $52.95K | $52.95K | $52.95K | $52.95K | $52.95K | $52.95K | $52.95K | $52.95K | $52.95K | $52.95K | $52.95K | $52.95K | $52.95K |
| Total Stockholders Equity | $-5.75M | $-4.75M | $-3.92M | $-6.37M | $-6.00M | $-5.12M | $-5.24M | $-5.31M | $-183.14K | $-174.18K | $-156.03K | $-147.96K | $-132.90K | $-124.28K | $-102.64K | $-91.96K | $-90.66K | $-87.67K | $-64.20K | $-80.37K | $-71.26K | $-38.53K | $-372.36K | $-330.79K | $-322.18K | $-291.99K | $-260.41K | $-229.47K | $-201.66K | $-169.00K | $-142.20K | $-108.72K | $-79.07K | $-16.94K | $-9.04K | $-3.81K | $-158.21K | $-140.55K | $-148.94K | $-137.94K | $-125.04K | $-118.34K | $-110.78K | $-100.44K | $-92.61K | $-84.64K | $-70.89K | $-61.67K | $-56.25K | $-49.70K | $-43.90K | $-29.03K |
| Total Liabilities & Equity | $360.30K | $404.20K | $327.57K | $272.09K | $192.78K | $205.17K | $130.36K | $69.38K | $563.00 | $5.02K | $3.57K | $5.26K | $5.35K | $1.92K | $20.26K | $442.00 | $2.54K | $6.58K | $14.19K | $100.00 | $2.15K | $200.00 | $1.00K | $7.00K | $10.00K | $833.00 | $3.33K | $5.83K | $8.95K | $15.07K | - | - | - | - | - | $1.65K | $516.00 | $516.00 | $2.97K | $4.43K | $7.26K | $1.99K | $2.01K | $1.04K | $4.19K | $9.22K | $333.00 | $7.08K | $14.32K | $4.34K | $6.86K | $1.12K |
| Breakdown | Q3 2025 (Sep 30, 2025) |
Q2 2025 (Jun 30, 2025) |
Q1 2025 (Mar 31, 2025) |
Q4 2024 (Dec 31, 2024) |
Q3 2024 (Sep 30, 2024) |
Q2 2024 (Jun 30, 2024) |
Q1 2024 (Mar 31, 2024) |
Q4 2023 (Dec 31, 2023) |
Q3 2023 (Jan 31, 2023) |
Q2 2023 (Oct 31, 2022) |
Q1 2023 (Jul 31, 2022) |
Q4 2022 (Apr 30, 2022) |
Q3 2022 (Jan 31, 2022) |
Q2 2022 (Oct 31, 2021) |
Q1 2022 (Jul 31, 2021) |
Q4 2021 (Apr 30, 2021) |
Q3 2021 (Jan 31, 2021) |
Q2 2021 (Oct 31, 2020) |
Q1 2021 (Jul 31, 2020) |
Q4 2020 (Apr 30, 2020) |
Q3 2020 (Jan 31, 2020) |
Q2 2020 (Oct 31, 2019) |
Q1 2020 (Jul 31, 2019) |
Q3 2019 (Jan 31, 2019) |
Q2 2019 (Oct 31, 2018) |
Q1 2019 (Jul 31, 2018) |
Q4 2018 (Apr 30, 2018) |
Q3 2018 (Jan 31, 2018) |
Q2 2018 (Oct 31, 2017) |
Q1 2018 (Jul 31, 2017) |
Q4 2017 (Apr 30, 2017) |
Q3 2017 (Jan 31, 2017) |
Q2 2017 (Oct 31, 2016) |
Q4 2016 (Apr 30, 2016) |
Q3 2016 (Jan 31, 2016) |
Q2 2016 (Oct 31, 2015) |
Q1 2016 (Jul 31, 2015) |
Q4 2015 (Apr 30, 2015) |
Q3 2015 (Jan 31, 2015) |
Q2 2015 (Oct 31, 2014) |
Q1 2015 (Jul 31, 2014) |
Q4 2014 (Apr 30, 2014) |
Q3 2014 (Jan 31, 2014) |
Q2 2014 (Oct 31, 2013) |
Q1 2014 (Jul 31, 2013) |
Q4 2013 (Apr 30, 2013) |
Q3 2013 (Jan 31, 2013) |
Q2 2013 (Oct 31, 2012) |
Q1 2013 (Jul 31, 2012) |
Q4 2012 (Apr 30, 2012) |
Q3 2012 (Jan 31, 2012) |
Q1 2012 (Jul 31, 2011) |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net Income | $-4.51M | $-546.60K | $-3.19M | $-808.86K | $-748.76K | $-1.18M | $-748.26K | $-3.64M | $-35.18K | $-18.15K | $-8.07K | $-15.05K | $-8.62K | $-21.65K | $-10.68K | $-1.30K | $-40.26K | $-23.48K | $-13.80K | $-9.12K | $-32.72K | $-39.00K | $-31.09K | $-8.61K | $-61.77K | $-31.57K | $-30.95K | $-87.27K | $-59.46K | $-26.81K | $-33.48K | $-29.64K | $-62.13K | $-19.35K | $-227.91K | $-7.60K | $-17.66K | $-9.11K | $-30.59K | $-12.91K | $-6.70K | $-7.57K | $-10.34K | $-7.82K | $-7.97K | $-13.75K | $-9.22K | $-11.97K | $-6.55K | $-5.80K | $-20.76K | $-5.88K |
| Stock-based Compensation | $1.81M | $2.57M | $2.57M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Change in Payables | - | - | - | - | - | - | - | - | - | - | - | - | - | $-3.20K | $-500.00 | - | $-7.25K | $-6.20K | $-2.07K | - | $27.15K | $4.62K | $-1.97K | - | - | - | - | - | - | $5.48K | - | - | - | $463.00 | $-9.29K | $-13.24K | $16.86K | $-1.69K | $-4.57K | $-2.96K | $-8.03K | $2.55K | $-1.07K | $-3.39K | $-2.06K | $7.64K | $-2.82K | - | - | $3.28K | - | - |
| Operating Cash Flow | $-3.94M | $-3.67M | $-477.37K | $-446.56K | $-1.91M | $-1.60M | $-857.45K | $-1.42M | $-43.50K | $-28.74K | $-1.69K | $-14.09K | $-39.64K | $-35.52K | $-11.18K | $-2.10K | $-47.51K | $-43.47K | $-15.87K | $-2.07K | $-71.66K | $-61.47K | $-30.05K | $-80.91K | $-54.11K | $-30.32K | $-25.62K | $-87.72K | $-65.54K | $-36.40K | $-39.98K | $-90.00K | $-66.48K | $-18.89K | $-59.54K | $-33.86K | - | $-19.95K | $-26.02K | $-22.56K | $-14.73K | $-5.02K | $-27.21K | $-19.18K | $-10.03K | $-6.12K | $-24.01K | $-17.26K | $-10.02K | $-2.52K | $-20.95K | $-6.68K |
| Investing Cash Flow | $-600.00 | $-600.00 | $-600.00 | - | $-80.00K | $-80.00K | $929.14K | - | - | - | - | - | - | - | - | - | - | - | - | - | $-100.00 | $-100.00 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Stock Issued | $2.85M | - | $278.50K | - | $1.34M | $1.29M | $647.60K | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Financing Cash Flow | $3.90M | $3.69M | $-588.01K | $564.42K | $1.94M | $1.71M | $-50.00K | $1.43M | $38.80K | $28.50K | - | $14.00K | $44.55K | $37.00K | $31.00K | - | $49.95K | $49.95K | $29.96K | $16.00 | $73.81K | $61.67K | $30.05K | $80.91K | $54.11K | $30.32K | $25.62K | $87.72K | $65.54K | $36.40K | $39.98K | $90.00K | $66.48K | $18.89K | $59.03K | $35.00K | - | $17.50K | $27.00K | $25.00K | $20.00K | $5.00K | $20.00K | $11.00K | $5.00K | $15.00K | $20.00K | $20.00K | $20.00K | - | $20.00K | - |
| Net Change in Cash | $-32.86K | $26.53K | $103.56K | $35.30K | $6.19K | $41.18K | $6.38K | - | - | - | - | - | $4.91K | $1.48K | $19.82K | $-2.10K | $2.44K | $6.48K | $14.09K | $-2.05K | $2.05K | - | - | - | - | - | - | - | - | - | - | - | - | - | $-516.00 | $1.14K | - | $-2.45K | $976.00 | $2.44K | $5.27K | $-20.00 | $-7.21K | $-8.18K | $-5.03K | $8.88K | $-4.01K | $2.74K | $9.98K | $-2.52K | $-947.00 | $-6.68K |
SEC Filing Format - Data shown as it appears in the Q3 2025 (10-Q) filing
Period ended: Sep 30, 2025
Condensed Consolidated Statements of Operations
| Description | Sep 30, 2025 | Sep 30, 2025 | ||
|---|---|---|---|---|
| Current | Prior Year | Current YTD | Prior Year YTD | |
| Total Revenue | - | - | - | - |
| Operating Expenses | $2.24M | - | $6.07M | - |
| Selling General & Admin | $42.75K | - | $102.96K | - |
| Operating Income | $-2.24M | - | $-6.07M | - |
| Interest Expense | $13.03K | - | $30.91K | - |
| Other Income/Expense | $-2.27M | - | $-2.18M | - |
| Income Before Tax | $-4.51M | - | $-8.25M | - |
| Income Tax Expense | - | - | - | - |
| Net Income | $-4.51M | $-515.45K | $-8.25M | - |
| Diluted EPS | 0.01 | - | 0.03 | - |
| Diluted Shares Outstanding | $219.78M | - | $219.39M | - |
Condensed Consolidated Balance Sheets
| Description | Sep 30, 2025 | Dec 31, 2024 |
|---|---|---|
| Short-term Investments | $100.00 | $100.00 |
| Other Current Assets | $15.50K | $11.44K |
| Total Current Assets | $34.16K | $101.78K |
| Total Assets | $360.30K | $272.09K |
| Total Current Liabilities | $6.11M | $6.64M |
| Total Liabilities | $6.11M | $6.64M |
| Common Stock | $21.98K | $20.85K |
| Retained Earnings | $-21.51M | $-13.26M |
| Total Stockholders Equity | $-5.75M | $-6.37M |
| Total Liabilities & Equity | $360.30K | $272.09K |
Condensed Consolidated Statements of Cash Flows
| Description | Sep 30, 2025 | Sep 30, 2025 | ||
|---|---|---|---|---|
| Current | Prior Year | Current YTD | Prior Year YTD | |
| Net Income | $-4.51M | $-515.45K | $-8.25M | - |
| Stock-based Compensation | $1.81M | - | $1.81M | - |
| Operating Cash Flow | - | - | $-3.94M | - |
| Investing Cash Flow | - | - | $-600.00 | - |
| Stock Issued | - | - | $2.85M | - |
| Financing Cash Flow | - | - | $3.90M | - |
| Net Change in Cash | - | - | $-32.86K | - |
All values are in USD (United States Dollars). Data is sourced from SEC EDGAR 10-Q filings.
Quarterly data represents single quarter results (Q1-Q4). Some items may show year-to-date values if quarterly breakdown is unavailable.