Latest Quarter
2025-03-31
Quick answer: latest quarter results, by ticker or company name
Latest Quarter
2025-03-31
Revenue
$1.9M
Net Income
-$2.7M
Operating Margin
-141.7%
Free Cash Flow
-$9.4M
Debt / Assets
33.6%
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 | 1,854,000 | 2,208,000 | 2,350,000 | 2,398,000 |
| Cost of Revenue | 1,368,000 | 1,562,000 | 1,440,000 | 1,408,000 |
| Gross Profit | 485,737 | 645,427 | 910,228 | 989,942 |
| Operating Expenses | ||||
| R&D Expenses | 0 | 0 | 0 | 0 |
| SG&A Expenses | 2,453,000 | 2,920,000 | 2,365,000 | 2,473,000 |
| Operating Expenses | 3,113,000 | 3,592,000 | 2,884,000 | 3,078,000 |
| Operating Income | -2,627,000 | -2,947,000 | -1,974,000 | -2,088,000 |
| Interest Expense | 15,485 | 25,045 | 21,631 | 22,249 |
| Income Before Tax | -2,652,000 | -2,967,000 | -1,998,000 | -2,105,000 |
| Income Tax Expense | 8,695 | -23,300 | 2,559 | 5,419 |
| Net Income | -2,660,000 | -2,967,000 | -2,001,000 | -2,110,000 |
| Per Share | ||||
| EPS | -0.16 | -0.16 | -0.16 | -0.19 |
| 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 | 6,161,959 | 9,362,000 | 2,532,000 | 4,803 | 0 |
| Cost of Revenue | 4,731,635 | 5,983,000 | 1,741,000 | 467 | 0 |
| Gross Profit | 1,430,324 | 3,379,000 | 791,615 | 4,336 | 0 |
| Operating Expenses | |||||
| R&D Expenses | 0 | 0 | 0 | 0 | 0 |
| SG&A Expenses | 9,913,729 | 9,943,000 | 6,791,000 | 2,727,071 | 880,772 |
| Operating Expenses | 12,002,832 | 12,332,000 | 8,765,000 | 4,015,394 | 2,206,822 |
| Operating Income | -10,572,508 | -8,953,000 | -7,973,000 | -4,011,058 | -2,206,822 |
| Interest Expense | 44,372 | 92,475 | 37,125 | 2,532,640 | 1,001,854 |
| Income Before Tax | -14,865,712 | -9,028,350 | -7,916,000 | -8,151,654 | -6,324,463 |
| Income Tax Expense | 44,042 | 11,650 | 20,993 | 2,459 | 1,950 |
| Net Income | -14,909,754 | -9,040,000 | -7,937,000 | -8,154,113 | -6,326,413 |
| Per Share | |||||
| EPS | -8.66 | -22.50 | -0.91 | -1.81 | -2.32 |
| EPS Diluted | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Balance Sheet (Quarterly) | 2025-12-31 | 2024-12-31 | 2023-12-31 | 2022-12-31 |
|---|---|---|---|---|
| Assets | ||||
| Cash and Cash Equivalents | 6,449,782 | 1,105,291 | 2,821,570 | 11,413,759 |
| Short Term Investments | 0 | 0 | 0 | 0 |
| Net Receivables | 541,962 | 1,139,204 | 811,674 | 10,489 |
| Inventory | 53,548 | 27,608 | 18,484 | 5,540 |
| Total Current Assets | 7,565,208 | 2,695,098 | 3,972,745 | 11,961,687 |
| Property Plant Equipment | 1,261,457 | 1,619,268 | 1,994,789 | 214,438 |
| Goodwill and Intangibles | 2,121,292 | 2,179,625 | 2,237,958 | 0 |
| Total Assets | 10,960,772 | 6,513,667 | 8,221,552 | 12,182,125 |
| Liabilities | ||||
| Account Payables | 761,901 | 987,311 | 604,789 | 345,042 |
| Short Term Debt | 383,871 | 694,468 | 460,171 | 251,746 |
| Total Current Liabilities | 2,906,166 | 3,104,905 | 2,247,829 | 1,138,682 |
| Long Term Debt | 776,950 | 806,726 | 1,118,468 | 0 |
| Total Liabilities | 3,683,116 | 3,911,631 | 3,366,297 | 1,138,682 |
| Shareholders Equity | ||||
| Retained Earnings | -68,554,064 | -53,644,310 | -44,604,479 | -36,667,468 |
| Total Shareholders Equity | 7,277,656 | 2,602,036 | 4,855,255 | 11,043,443 |
| Balance Sheet (Annual) | 2025-12-31 | 2024-12-31 | 2023-12-31 | 2022-12-31 | 2021-12-31 |
|---|---|---|---|---|---|
| Assets | |||||
| Cash and Cash Equivalents | 6,449,782 | 1,105,291 | 2,821,570 | 11,413,759 | 1,360,638 |
| Short Term Investments | 0 | 0 | 0 | 0 | 0 |
| Net Receivables | 541,962 | 1,139,204 | 811,674 | 10,489 | 1,530 |
| Inventory | 53,548 | 27,608 | 18,484 | 5,540 | 0 |
| Total Current Assets | 7,565,208 | 2,695,098 | 3,972,745 | 11,961,687 | 1,438,233 |
| Property Plant Equipment | 1,261,457 | 1,619,268 | 1,994,789 | 214,438 | 4,633 |
| Goodwill and Intangibles | 2,121,292 | 2,179,625 | 2,237,958 | 0 | 0 |
| Total Assets | 10,960,772 | 6,513,667 | 8,221,552 | 12,182,125 | 1,453,308 |
| Liabilities | |||||
| Account Payables | 761,901 | 987,311 | 604,789 | 345,042 | 230,407 |
| Short Term Debt | 383,871 | 694,468 | 460,171 | 251,746 | 11,204,225 |
| Total Current Liabilities | 2,906,166 | 3,104,905 | 2,247,829 | 1,138,682 | 13,039,525 |
| Long Term Debt | 776,950 | 806,726 | 1,118,468 | 0 | 160,184 |
| Total Liabilities | 3,683,116 | 3,911,631 | 3,366,297 | 1,138,682 | 17,244,027 |
| Shareholders Equity | |||||
| Retained Earnings | -68,554,064 | -53,644,310 | -44,604,479 | -36,667,468 | -28,513,355 |
| Total Shareholders Equity | 7,277,656 | 2,602,036 | 4,855,255 | 11,043,443 | -15,790,719 |
| Cash Flow Statement (Quarterly) | 2025-12-31 | 2024-12-31 | 2023-12-31 | 2022-12-31 |
|---|---|---|---|---|
| Operating Activities | ||||
| Net Income | -14,909,754 | -9,039,831 | -7,937,011 | -8,154,113 |
| Depreciation & Amortization | 504,835 | 605,637 | 249,592 | 10,182 |
| Stock Based Compensation | 0 | 989,681 | 748,823 | 248,592 |
| Change in Working Capital | 594,324 | 179,718 | 900,790 | 114,203 |
| Operating Cash Flow | -9,328,842 | -7,264,795 | -6,037,806 | -4,070,845 |
| Investing Activities | ||||
| Capital Expenditure | -60,568 | -79,083 | -22,902 | -219,987 |
| Investments | -60,568 | -79,083 | -22,902 | -219,987 |
| Investing Cash Flow | -60,568 | -79,083 | -2,209,399 | -219,987 |
| Financing Activities | ||||
| Debt Repayment | -369,721 | -169,332 | -344,984 | -694,983 |
| Common Stock Issued/Repurchased | 15,103,622 | 4,350,885 | 0 | 6,027,229 |
| Dividends Paid | 0 | 0 | 0 | -185 |
| Financing Cash Flow | 14,733,901 | 5,627,599 | -344,984 | 14,343,953 |
| Summary | ||||
| Free Cash Flow | -9,389,410 | -7,343,878 | -6,060,708 | -4,290,832 |
| Net Change in Cash | 5,344,491 | -1,716,279 | -8,592,189 | 10,053,121 |
| Cash Flow Statement (Annual) | 2025-12-31 | 2024-12-31 | 2023-12-31 | 2022-12-31 | 2021-12-31 |
|---|---|---|---|---|---|
| Operating Activities | |||||
| Net Income | -14,909,754 | -9,039,831 | -7,937,011 | -8,154,113 | -6,326,413 |
| Depreciation & Amortization | 504,835 | 605,637 | 249,592 | 10,182 | 4,817 |
| Stock Based Compensation | 0 | 989,681 | 748,823 | 248,592 | 43,012 |
| Change in Working Capital | 594,324 | 179,718 | 900,790 | 114,203 | 632,821 |
| Operating Cash Flow | -9,328,842 | -7,264,795 | -6,037,806 | -4,070,845 | -2,048,978 |
| Investing Activities | |||||
| Capital Expenditure | -60,568 | -79,083 | -22,902 | -219,987 | 0 |
| Investments | -60,568 | -79,083 | -22,902 | -219,987 | 0 |
| Investing Cash Flow | -60,568 | -79,083 | -2,209,399 | -219,987 | 0 |
| Financing Activities | |||||
| Debt Repayment | -369,721 | -169,332 | -344,984 | -694,983 | 0 |
| Common Stock Issued/Repurchased | 15,103,622 | 4,350,885 | 0 | 6,027,229 | 0 |
| Dividends Paid | 0 | 0 | 0 | -185 | 0 |
| Financing Cash Flow | 14,733,901 | 5,627,599 | -344,984 | 14,343,953 | 3,326,508 |
| Summary | |||||
| Free Cash Flow | -9,389,410 | -7,343,878 | -6,060,708 | -4,290,832 | -2,048,978 |
| Net Change in Cash | 5,344,491 | -1,716,279 | -8,592,189 | 10,053,121 | 1,277,530 |