-
Revenue
$-6.41M
Net Income
-
Gross Margin
-
Op. Margin
$-950.13K
Free Cash Flow
| Breakdown | TTM (Dec 31, 2025) |
FY 2025 (Dec 31, 2025) |
FY 2024 (Dec 31, 2024) |
FY 2023 (Dec 31, 2023) |
FY 2022 (Dec 31, 2022) |
FY 2021 (Dec 31, 2021) |
FY 2020 (Dec 31, 2020) |
FY 2019 (Dec 31, 2019) |
FY 2018 (Dec 31, 2018) |
FY 2017 (Dec 31, 2017) |
FY 2016 (Dec 31, 2016) |
FY 2015 (Dec 31, 2015) |
FY 2014 (Dec 31, 2014) |
FY 2013 (Dec 31, 2013) |
FY 2012 (Dec 31, 2012) |
FY 2011 (Dec 31, 2011) |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total Revenue | - | - | - | - | - | - | - | $80.23K | $1.28M | $1.43M | $1.43M | $891.23K | $268.80K | - | - | $19.65K |
| Revenue Growth % | nan% | nan% | nan% | nan% | nan% | nan% | nan% | -93.8% | -10.0% | -0.1% | 60.2% | 231.6% | nan% | nan% | nan% | nan% |
| Cost of Revenue | - | - | - | - | - | - | - | $88.97K | $987.58K | $779.81K | $713.87K | $540.00K | $177.84K | - | - | $24.00K |
| Gross Profit | - | - | - | - | - | - | - | $-8.73K | $296.17K | $647.16K | $714.17K | $351.23K | $90.97K | - | - | $-4.36K |
| Gross Margin % | nan% | nan% | nan% | nan% | nan% | nan% | nan% | -10.9% | 23.1% | 45.4% | 50.0% | 39.4% | 33.8% | nan% | nan% | -22.2% |
| Operating Expenses | $1.86M | $1.86M | $1.57M | $2.45M | $1.14M | $393.38K | $245.81K | $1.26M | $2.99M | $2.87M | $2.97M | $2.07M | $1.69M | $339.88K | $242.51K | - |
| Selling General & Admin | - | - | - | - | - | - | - | - | - | - | - | - | - | - | $242.51K | $476.91K |
| Operating Income | $-1.86M | $-1.86M | $-1.57M | $-2.45M | $-1.14M | $-393.38K | $-245.81K | $-1.27M | $-2.70M | $-2.22M | $-2.26M | $-1.72M | $-1.60M | $-339.88K | $-242.51K | $-481.26K |
| Operating Margin % | nan% | nan% | nan% | nan% | nan% | nan% | nan% | -1578.0% | -210.1% | -155.4% | -158.2% | -193.4% | -593.4% | nan% | nan% | -2449.7% |
| Interest Expense | - | $719.98K | - | $203.29K | $595.12K | - | - | - | $661.33K | $305.66K | $267.54K | $239.57K | $156.74K | $35.88K | $37.44K | $17.55K |
| Other Income/Expense | $-4.55M | $-4.55M | $-2.74M | $68.90K | $-351.76K | $2.16M | $3.69M | $630.08K | - | $22.41K | $-93.09K | - | - | - | $-142.45K | $-98.27K |
| Income Before Tax | $-6.41M | $-6.41M | $-4.31M | $-2.38M | $-1.49M | $1.76M | $-3.93M | $-1.90M | $-683.78K | $-3.18M | $-2.61M | $-2.05M | $-2.08M | $-408.09K | $-384.95K | $-579.54K |
| Income Tax Expense | - | - | - | - | - | - | - | - | - | - | $-908.00 | $3.47K | $72.91K | $2.20K | $4.18K | $4.18K |
| Net Income | $-6.41M | $-6.41M | $-4.31M | $-2.38M | $-1.49M | $1.76M | $-3.93M | $-1.90M | $-683.78K | $-3.18M | $-2.61M | $-2.05M | $-2.00M | $-387.28K | $-427.00K | $-566.44K |
| Net Margin % | nan% | nan% | nan% | nan% | nan% | nan% | nan% | -2363.3% | -53.3% | -223.1% | -182.6% | -230.1% | -745.0% | nan% | nan% | -2883.2% |
| Basic EPS | nan | -2.30 | -1.81 | -0.21 | 0.00 | 0.01 | -0.09 | nan | nan | nan | nan | nan | nan | nan | nan | nan |
| Diluted EPS | nan | -2.30 | -1.81 | -0.21 | 0.00 | 0.00 | -0.09 | nan | nan | nan | nan | nan | nan | nan | nan | nan |
| Basic Shares Outstanding | 106K | 2.8M | 2.4M | 11.2M | 335.8M | 210.5M | 41.9M | - | - | - | - | - | - | - | - | - |
| Diluted Shares Outstanding | 106K | 2.8M | 2.4M | 11.2M | 335.8M | 374.4M | 41.9M | - | - | - | - | - | - | - | - | - |
| Breakdown | FY 2025 (Dec 31, 2025) |
FY 2024 (Dec 31, 2024) |
FY 2023 (Dec 31, 2023) |
FY 2022 (Dec 31, 2022) |
FY 2021 (Dec 31, 2021) |
FY 2020 (Dec 31, 2020) |
FY 2019 (Dec 31, 2019) |
FY 2018 (Dec 31, 2018) |
FY 2017 (Dec 31, 2017) |
FY 2016 (Dec 31, 2016) |
FY 2015 (Dec 31, 2015) |
FY 2014 (Dec 31, 2014) |
FY 2013 (Dec 31, 2013) |
FY 2012 (Dec 31, 2012) |
FY 2011 (Dec 31, 2011) |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash & Cash Equivalents | $3.48K | $12.90K | $7.38K | $42.58K | $8.29K | $23.59K | - | $63.08K | $87.67K | $61.91K | $139.68K | $73.40K | $14.62K | $1.26K | $1.69K |
| Accounts Receivable | - | - | - | - | - | - | $1.53K | $25.65K | $28.57K | $16.54K | $3.81K | - | - | - | $31.34K |
| Inventory | - | - | - | - | - | - | - | $59.13K | $81.62K | $76.21K | $46.98K | $28.73K | - | - | $115.95K |
| Other Current Assets | $186.88K | $104.07K | $143.20K | $62.72K | $1.76K | $9.79K | $7.79K | $18.75K | $19.67K | $39.10K | $79.55K | $130.08K | $4.11K | $10.17K | $6.46K |
| Total Current Assets | $190.37K | $116.97K | $150.58K | $105.30K | $10.05K | $33.38K | $9.32K | $166.61K | $217.53K | $193.77K | $270.01K | $232.21K | $181.27K | $127.89K | $155.45K |
| Property Plant & Equipment | - | - | - | - | - | - | $91.67K | $762.03K | $594.24K | $710.61K | $747.30K | $675.77K | - | - | $38.20K |
| Goodwill | - | - | - | - | - | - | - | - | - | $642.34K | $642.34K | $642.34K | - | - | $19.42K |
| Intangible Assets | - | - | - | - | - | - | - | - | $86.80K | $173.60K | $260.40K | $347.20K | - | - | $131.75K |
| Other Non-current Assets | - | - | - | - | - | - | - | - | - | - | $70.01K | - | - | - | $3.48K |
| Total Assets | $396.37K | $322.97K | $356.58K | $205.30K | $110.05K | $94.97K | $100.99K | $940.91K | $909.99K | $1.74M | $2.01M | $1.98M | $197.60K | $226.98K | $350.70K |
| Accounts Payable | $293.03K | $399.63K | $164.95K | $438.67K | $303.25K | $314.53K | $278.19K | $691.82K | $460.72K | $433.44K | $254.95K | $187.46K | $35.19K | $39.03K | $23.40K |
| Accrued Liabilities | $1.07M | $826.69K | $449.20K | $482.88K | $348.22K | $390.40K | $399.55K | $239.44K | $88.25K | $105.58K | $156.48K | $124.68K | $28.03K | $61.34K | $26.35K |
| Total Current Liabilities | $10.69M | $7.13M | $3.37M | $1.51M | $8.03M | $8.15M | $6.89M | $6.09M | $4.87M | $3.77M | $3.18M | $2.07M | $312.08K | $818.54K | $385.99K |
| Long-term Debt | $8.31M | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Liabilities | $10.69M | $7.13M | $3.37M | $1.51M | $9.15M | $11.87M | $8.07M | $7.52M | $7.20M | $5.04M | $3.70M | $2.91M | $526.69K | - | - |
| Common Stock | $3.14K | $2.59K | $11.37K | $3.25M | $335.78K | $75.83K | $37.72K | $32.18K | $27.61K | $24.66K | $18.15K | $10.15K | $489.25K | $24.64K | $23.82K |
| Retained Earnings | $-30.96M | $-24.55M | $-20.24M | $-17.85M | $-16.37M | $-18.13M | $-14.20M | $-12.30M | $-11.62M | $-8.43M | $-5.83M | $-3.78M | $-1.77M | $-1.39M | $-959.98K |
| Total Stockholders Equity | $-10.30M | $-6.81M | $-3.02M | $-1.30M | $-9.04M | $-11.77M | $-7.96M | $-6.58M | $-6.29M | $-3.30M | $-1.70M | $-934.30K | $-329.09K | $-591.56K | $-250.84K |
| Total Liabilities & Equity | $396.37K | $322.97K | $356.58K | $205.30K | $110.05K | $94.97K | $100.99K | $940.91K | $909.99K | $1.74M | $2.01M | $1.98M | $197.60K | $226.98K | $350.70K |
| Breakdown | TTM (Dec 31, 2025) |
FY 2025 (Dec 31, 2025) |
FY 2024 (Dec 31, 2024) |
FY 2023 (Dec 31, 2023) |
FY 2022 (Dec 31, 2022) |
FY 2021 (Dec 31, 2021) |
FY 2020 (Dec 31, 2020) |
FY 2019 (Dec 31, 2019) |
FY 2018 (Dec 31, 2018) |
FY 2017 (Dec 31, 2017) |
FY 2016 (Dec 31, 2016) |
FY 2015 (Dec 31, 2015) |
FY 2014 (Dec 31, 2014) |
FY 2013 (Dec 31, 2013) |
FY 2012 (Dec 31, 2012) |
FY 2011 (Dec 31, 2011) |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net Income | $-6.41M | $-6.41M | $-4.31M | $-2.38M | $-1.49M | $1.76M | $-3.93M | $-1.90M | $-683.78K | $-3.18M | $-2.61M | $-2.05M | $-2.00M | $-387.28K | $-427.00K | $-566.44K |
| Depreciation & Amortization | - | - | - | - | - | - | - | - | - | - | $148.83K | $123.44K | $67.70K | - | - | $17.87K |
| Stock-based Compensation | $1.58M | $838.36K | $67.59K | $275.46K | $62.08K | $6.30K | $5.77K | $285.38K | $115.19K | $98.47K | $165.30K | $257.90K | $144.61K | $23.50K | $24.80K | $14.14K |
| Deferred Income Tax | - | $69.64K | $-1.19M | - | - | - | - | - | - | - | - | - | $-75.00K | - | $541.00 | $469.00 |
| Change in Receivables | - | - | - | - | - | - | $-1.53K | $-24.12K | $-2.92K | $12.03K | $12.74K | $3.81K | - | - | - | $-7.89K |
| Change in Inventory | - | - | - | - | - | - | - | $-59.13K | $-22.49K | $5.41K | $29.23K | $18.25K | $-5.60K | - | - | $18.22K |
| Operating Cash Flow | $-950.13K | $-499.42K | $-750.31K | $-2.28M | $-910.71K | $-392.44K | $-40.39K | $-751.64K | $-1.24M | $-525.15K | $-773.90K | $-632.39K | $-502.37K | $-149.30K | $-76.78K | $-387.17K |
| Capital Expenditure | - | - | - | - | - | - | - | - | $14.08K | $64.49K | $112.14K | $7.12K | $7.55K | - | - | - |
| Acquisitions | - | - | - | - | - | $100.00K | - | - | - | - | - | - | - | - | - | - |
| Investing Cash Flow | - | - | - | $-106.00K | - | $-100.00K | $18.00K | $350.00K | $9.90K | $-64.49K | $-112.14K | $-7.12K | $3.58K | $-42.82K | - | $-38.20K |
| Stock Issued | - | - | - | - | - | - | - | - | - | $20.00K | - | $55.00K | $71.66K | - | $10.50K | $250.00K |
| Financing Cash Flow | $945.00K | $490.00K | $755.83K | $2.35M | $945.00K | $477.15K | $45.98K | $338.56K | $1.21M | $615.39K | $808.28K | $705.79K | $557.56K | $205.48K | $77.24K | $404.80K |
| Net Change in Cash | - | - | - | - | - | $-15.29K | $23.59K | $-63.08K | $-24.59K | $25.75K | $-77.76K | - | - | - | - | $-19.68K |
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 | |
| Operating Expenses | $293.14K | $506.02K | $1.51M | $1.22M |
| Operating Income | $-293.14K | $-506.02K | $-1.51M | $-1.22M |
| Interest Expense | $184.24K | $121.25K | - | - |
| Other Income/Expense | $-1.47M | $-121.25K | $-2.77M | $-826.04K |
| Income Before Tax | $-1.77M | $-627.26K | $-4.28M | $-2.04M |
| Income Tax Expense | - | - | - | - |
| Net Income | $-1.77M | $-627.26K | $-4.28M | $-2.04M |
| Basic EPS | -0.63 | -0.27 | -1.59 | -0.88 |
| Diluted EPS | -0.63 | -0.27 | -1.59 | -0.88 |
| Basic Shares Outstanding | $2.81M | $2.34M | $2.70M | $2.31M |
| Diluted Shares Outstanding | $2.81M | $2.34M | $2.70M | $2.31M |
Condensed Consolidated Balance Sheets
| Description | Sep 30, 2025 | Dec 31, 2024 |
|---|---|---|
| Cash & Cash Equivalents | $9.44K | $12.90K |
| Other Current Assets | $261.88K | $104.07K |
| Total Current Assets | $271.32K | $116.97K |
| Total Assets | $477.32K | $322.97K |
| Accounts Payable | $281.60K | $399.63K |
| Accrued Liabilities | $1.10M | $826.69K |
| Total Current Liabilities | $9.51M | $7.13M |
| Total Liabilities | $9.51M | $7.13M |
| Common Stock | $2.93K | $2.59K |
| Retained Earnings | $-28.83M | $-24.55M |
| Total Stockholders Equity | $-9.03M | $-6.81M |
| Total Liabilities & Equity | $477.32K | $322.97K |
Condensed Consolidated Statements of Cash Flows
| Description | Sep 30, 2025 | Sep 30, 2025 | ||
|---|---|---|---|---|
| Current | Prior Year | Current YTD | Prior Year YTD | |
| Net Income | $-1.77M | $-627.26K | $-4.28M | $-2.04M |
| Stock-based Compensation | - | - | $785.18K | $14.26K |
| Operating Cash Flow | - | - | $-483.46K | $-585.88K |
| Investing Cash Flow | - | - | - | - |
| Financing Cash Flow | - | - | $480.00K | $581.73K |
All values are in USD (United States Dollars). Data is sourced from SEC EDGAR 10-K filings.
Annual data represents full fiscal year results. FY = Fiscal Year ending.