-
Revenue
$-13.56M
Net Income
-
Gross Margin
-
Op. Margin
$-19.12M
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 2017 (Dec 31, 2017) |
FY 2016 (Dec 31, 2016) |
FY 2015 (Dec 31, 2015) |
FY 2014 (Dec 31, 2014) |
FY 2013 (Dec 31, 2013) |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total Revenue | - | - | - | - | - | - | - | - | - | $5.00K | $113.42K | $200.20K | $312.48K |
| Revenue Growth % | nan% | nan% | nan% | nan% | nan% | nan% | nan% | nan% | nan% | -95.6% | -43.3% | -35.9% | nan% |
| Cost of Revenue | - | - | - | - | - | - | - | - | - | - | $125.88K | $113.25K | $188.00K |
| Gross Profit | - | - | - | - | - | - | - | - | - | $5.00K | $-12.45K | $86.95K | $88.29K |
| Gross Margin % | nan% | nan% | nan% | nan% | nan% | nan% | nan% | nan% | nan% | 100.0% | -11.0% | 43.4% | 28.3% |
| Operating Expenses | - | - | - | - | - | - | - | - | $1.80M | $76.53K | $2.68M | $4.25M | $3.09M |
| Research & Development | - | - | - | - | - | - | $3.17M | $2.32M | - | $6.56K | $29.25K | $189.75K | $267.06K |
| Selling General & Admin | - | - | - | - | - | - | - | - | - | $69.97K | $945.46K | $2.84M | $2.82M |
| Operating Income | $-13.99M | $-13.99M | $-12.05M | $-11.46M | $-27.53M | $-12.13M | $-15.14M | $-3.94M | $-1.80M | $-1.92M | - | - | - |
| Operating Margin % | nan% | nan% | nan% | nan% | nan% | nan% | nan% | nan% | nan% | -38430.4% | nan% | nan% | nan% |
| Interest Expense | $9.37K | $5.61K | $1.20K | - | - | $362.00 | $281.12K | $36.66K | $59.06K | $245.38K | $235.64K | $-365.96K | $-109.72K |
| Interest Income | - | $109.49K | $201.09K | $335.54K | $101.20K | $11.99K | $3.17K | $11.55K | $5.18K | $4.45K | $4.65K | $249.00 | $2.39K |
| Income Before Tax | - | $-13.56M | $-11.85M | $-11.12M | $-27.42M | $-11.96M | $-15.41M | $-3.96M | - | $-337.18K | $-2.98M | $-4.53M | $-3.07M |
| Income Tax Expense | - | - | - | - | - | $-530.61K | $-1.00M | $-602.72K | $258.58K | - | $-100.00 | $-100.00 | $-50.00 |
| Net Income | $-13.56M | $-13.56M | $-11.85M | $-11.12M | $-27.42M | $-11.43M | $-14.41M | $-3.36M | $-1.86M | $-335.98K | $-3.35M | $-4.53M | $-3.07M |
| Net Margin % | nan% | nan% | nan% | nan% | nan% | nan% | nan% | nan% | nan% | -6719.6% | -2957.2% | -2260.9% | -982.0% |
| Basic EPS | nan | -10.36 | -3.87 | -8.48 | -1.70 | -0.75 | nan | nan | nan | nan | nan | nan | nan |
| Diluted EPS | nan | -10.36 | -3.87 | -8.48 | -34.05 | nan | nan | nan | nan | nan | nan | nan | nan |
| Basic Shares Outstanding | - | 1.3M | 122K | 1.3M | 16.1M | 15.3M | - | - | - | - | - | - | - |
| Diluted Shares Outstanding | - | 1.3M | 122K | 1.3M | 805K | - | - | - | - | - | - | - | - |
| 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 2017 (Dec 31, 2017) |
FY 2016 (Dec 31, 2016) |
FY 2015 (Dec 31, 2015) |
FY 2014 (Dec 31, 2014) |
FY 2013 (Dec 31, 2013) |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash & Cash Equivalents | $5.54M | $1.19M | $4.71M | $6.50M | $16.50M | $15.42M | $691.54K | $2.85M | $3.24K | $2.09K | $21.23K | $186.86K |
| Accounts Receivable | - | - | - | - | - | - | - | - | - | - | $4.09K | $19.20K |
| Inventory | - | - | - | - | - | - | - | - | - | - | $222.02K | $228.26K |
| Other Current Assets | $133.92K | $687.83K | $926.30K | $1.88M | $1.76M | $554.71K | $315.61K | - | - | $47.72K | $131.86K | $80.39K |
| Total Current Assets | $5.67M | $1.88M | $5.63M | $8.39M | $18.33M | $16.20M | $1.01M | $2.95M | $3.24K | $104.16K | $379.21K | $514.71K |
| Property Plant & Equipment | $3.81K | $5.02K | $2.55K | - | - | $484.00 | $8.93K | $25.82K | $22.39K | $159.00 | $466.41K | $369.77K |
| Intangible Assets | - | - | - | - | $8.06M | $8.85M | $9.64M | - | - | - | - | - |
| Other Non-current Assets | - | - | $5.54K | $5.54K | $8.14M | $9.01M | $9.87M | $5.54K | $5.54K | - | - | - |
| Total Assets | $7.81M | $3.23M | $5.79M | $8.62M | $26.46M | $25.21M | $10.88M | $2.98M | $3.24K | $104.32K | $2.54M | $2.94M |
| Accounts Payable | $1.06M | $880.88K | $311.62K | $327.55K | $218.91K | $320.69K | $75.61K | $50.69K | $166.16K | $159.25K | $190.17K | $77.03K |
| Accrued Liabilities | $1.18M | $578.73K | $146.27K | $403.06K | $279.26K | $224.68K | $213.24K | $64.43K | $134.51K | $95.34K | $105.61K | $256.09K |
| Other Current Liabilities | - | - | $39.00 | $51.00 | - | - | - | - | - | - | - | - |
| Total Current Liabilities | $2.24M | $1.53M | $730.58K | $998.56K | $971.02K | $1.22M | $1.19M | $2.60M | $2.35M | $2.08M | $840.05K | $1.12M |
| Deferred Tax Liabilities | - | - | - | - | - | $530.61K | $1.53M | - | - | - | - | - |
| Total Liabilities | $2.24M | $1.53M | $797.48K | $1.15M | $978.40K | $2.27M | $2.87M | $2.61M | $2.35M | $2.08M | $1.33M | $1.27M |
| Common Stock | $257.00 | $15.00 | $129.00 | $1.61K | $1.57K | $1.42K | $549.00 | $3.53K | $1.10K | $1.10K | $1.09K | $808.00 |
| Retained Earnings | $-100.78M | $-87.22M | $-75.37M | $-64.25M | $-36.82M | $-25.40M | $-10.98M | $-3.86M | $-15.25M | $-14.87M | $-12.91M | $-6.81M |
| Treasury Stock | $300.00K | $300.00K | $300.00K | $300.00K | - | - | - | - | - | - | - | - |
| Total Stockholders Equity | $5.58M | $1.70M | $4.99M | $7.47M | $25.49M | $22.94M | $8.01M | $373.16K | $-2.35M | $-1.98M | $1.21M | $1.67M |
| Total Liabilities & Equity | $7.81M | $3.23M | $5.79M | $8.62M | $26.46M | $25.21M | $10.88M | $2.98M | $3.24K | $104.32K | $2.54M | $2.94M |
| 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 2017 (Dec 31, 2017) |
FY 2016 (Dec 31, 2016) |
FY 2015 (Dec 31, 2015) |
FY 2014 (Dec 31, 2014) |
FY 2013 (Dec 31, 2013) |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net Income | $-13.56M | $-13.56M | $-11.85M | $-11.12M | $-27.42M | $-11.43M | $-14.41M | $-3.36M | $-1.86M | $-335.98K | $-3.35M | $-4.53M | $-3.07M |
| Stock-based Compensation | $1.52M | $857.55K | $629.51K | $1.06M | $8.83M | $3.41M | $2.73M | $510.48K | - | $6.69K | $96.93K | $231.52K | $216.08K |
| Deferred Income Tax | - | - | - | - | - | $-530.61K | $-1.00M | $-602.72K | - | - | - | - | - |
| Change in Receivables | - | - | - | - | - | - | - | - | - | - | $-3.84K | $15.11K | $11.75K |
| Change in Inventory | - | - | - | - | - | - | - | - | - | - | $-7.07K | $-77.47K | $-97.37K |
| Change in Payables | $-247.53K | $175.92K | $569.26K | $-15.93K | $108.64K | $-101.79K | $245.08K | $-216.49K | $9.99K | $-10.34K | $5.32K | $84.40K | $3.86K |
| Operating Cash Flow | $-19.12M | $-11.39M | $-11.25M | $-8.06M | $-9.61M | $-8.72M | $-3.14M | $-2.75M | $-1.65M | $-43.20K | $-871.91K | $-2.70M | $-2.54M |
| Capital Expenditure | - | - | $3.24K | $2.78K | - | - | - | - | $20.62K | $23.77K | $1.40K | $48.30K | $27.67K |
| Investing Cash Flow | - | $-850.00K | $-3.24K | $-2.78K | - | - | - | - | $1.00M | $17.00K | $40.20K | $-44.94K | $-27.67K |
| Debt Repayment | - | - | - | - | - | - | - | - | - | - | $19.90K | $45.53K | $30.24K |
| Stock Issued | - | $16.60M | $7.76M | $6.32M | - | $10.05M | $17.10M | - | - | $4.27M | $88.00K | $366.32K | - |
| Stock Repurchased | - | - | - | - | $300.00K | - | - | - | - | - | - | - | - |
| Financing Cash Flow | $31.76M | $16.58M | $7.73M | $6.27M | $-388.84K | $9.80M | $17.87M | $1.70M | $2.43M | $15.00K | $821.10K | $2.57M | $1.73M |
| Net Change in Cash | $11.80M | $4.35M | $-3.51M | $-1.80M | $-9.99M | $1.08M | $14.72M | $-1.05M | $1.78M | $-11.20K | $-10.60K | $-165.63K | $-834.61K |
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 Income | $-3.49M | - | $-10.29M | - |
| Interest Expense | - | - | $5.59K | - |
| Net Income | $-3.44M | $-3.01M | $-10.20M | - |
| Basic EPS | -0.07 | - | -0.41 | - |
| Diluted EPS | -0.07 | - | -0.41 | - |
| Basic Shares Outstanding | $47.53M | - | $24.84M | - |
| Diluted Shares Outstanding | $47.53M | - | $24.84M | - |
Condensed Consolidated Balance Sheets
| Description | Sep 30, 2025 | Dec 31, 2024 |
|---|---|---|
| Cash & Cash Equivalents | $6.31M | $1.19M |
| Other Current Assets | $278.34K | $687.83K |
| Total Current Assets | $6.59M | $1.88M |
| Property Plant & Equipment | $4.11K | $5.02K |
| Total Assets | $7.58M | $3.23M |
| Accounts Payable | $727.17K | $880.88K |
| Accrued Liabilities | $1.02M | $578.73K |
| Total Current Liabilities | $1.75M | $1.53M |
| Total Liabilities | $1.75M | $1.53M |
| Common Stock | $5.29K | $371.00 |
| Retained Earnings | $-97.42M | $-87.22M |
| Treasury Stock | $300.00K | $300.00K |
| Total Stockholders Equity | $5.83M | $1.70M |
| Total Liabilities & Equity | $7.58M | $3.23M |
Condensed Consolidated Statements of Cash Flows
| Description | Sep 30, 2025 | Sep 30, 2025 | ||
|---|---|---|---|---|
| Current | Prior Year | Current YTD | Prior Year YTD | |
| Net Income | $-3.44M | $-3.01M | $-10.20M | - |
| Stock-based Compensation | - | - | $734.01K | - |
| Change in Payables | - | - | $-153.71K | - |
| Operating Cash Flow | - | - | $-8.48M | - |
| Investing Cash Flow | - | - | - | - |
| Financing Cash Flow | - | - | $13.60M | - |
| Net Change in Cash | - | - | $5.12M | - |
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.