Latest Quarter
2024-12-31
Quick answer: latest quarter results, by ticker or company name
Latest Quarter
2024-12-31
Revenue
$0.0
Net Income
-$1.1M
Operating Margin
N/A
Free Cash Flow
$3.1M
Debt / Assets
520.5%
Values are in USD and rounded to the nearest whole number unless noted.
Swipe horizontally to view all columns.
| Income Statement (Quarterly) | 2024-12-31 | 2024-09-30 | 2024-06-30 | 2024-03-31 |
|---|---|---|---|---|
| Revenue | 0 | 428,384 | 456,361 | 455,164 |
| Cost of Revenue | 0 | 239,260 | 14,460 | 15,197 |
| Gross Profit | 0 | 189,124 | 441,901 | 439,967 |
| Operating Expenses | ||||
| R&D Expenses | 0 | 0 | 0 | 0 |
| SG&A Expenses | 1,074,176 | 1,241,759 | 3,525,000 | 865,194 |
| Operating Expenses | 1,074,176 | 1,255,128 | 3,525,000 | 1,342,000 |
| Operating Income | -1,074,176 | -826,744 | -3,069,000 | -902,000 |
| Interest Expense | 33,572 | 50,673 | 59,665 | 38,644 |
| Income Before Tax | -1,109,040 | -883,531 | -6,676,000 | -910,000 |
| Income Tax Expense | 0 | 0 | 0 | 0 |
| Net Income | -1,124,333 | -883,531 | -6,676,000 | -910,000 |
| Per Share | ||||
| EPS | -0.04 | -0.03 | -0.28 | -0.04 |
| EPS Diluted | 0.00 | 0.00 | 0.00 | 0.00 |
| Income Statement (Annual) | 2025-06-30 | 2024-06-30 | 2023-06-30 | 2022-06-30 | 2021-06-30 |
|---|---|---|---|---|---|
| Revenue | 0 | 1,825,000 | 1,725,000 | 1,297,613 | 349,143 |
| Cost of Revenue | 0 | 66,000 | 56,729 | 70,025 | 0 |
| Gross Profit | 0 | 794,013 | 1,668,000 | 1,227,588 | 0 |
| Operating Expenses | |||||
| R&D Expenses | 0 | 0 | 0 | 0 | 0 |
| SG&A Expenses | 542,744 | 1,196,000 | 5,292,000 | 19,555,706 | 1,058,018 |
| Operating Expenses | 2,728,979 | 6,099,000 | 5,349,000 | 19,555,706 | 1,058,018 |
| Operating Income | -2,728,979 | -4,274,000 | -3,624,000 | -18,258,093 | -708,875 |
| Interest Expense | -54,304 | 199,075 | 221,801 | 191,472 | 172,286 |
| Income Before Tax | 1,268,903 | -7,939,000 | -3,648,000 | -18,058,354 | -3,264,957 |
| Income Tax Expense | 0 | 0 | 394,922 | -210,391 | 0 |
| Net Income | 1,268,903 | -7,939,000 | -3,648,000 | -17,847,963 | -3,264,957 |
| Per Share | |||||
| EPS | 0.03 | -0.33 | -0.17 | -1.07 | -1.54 |
| EPS Diluted | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Balance Sheet (Quarterly) | 2025-06-30 | 2024-06-30 | 2023-06-30 | 2022-06-30 |
|---|---|---|---|---|
| Assets | ||||
| Cash and Cash Equivalents | 13,616 | 113,489 | 157,589 | 301,337 |
| Short Term Investments | 0 | 0 | 0 | 0 |
| Net Receivables | 0 | 170,290 | 233,935 | 213,574 |
| Inventory | 0 | 0 | -9,294 | -27,289 |
| Total Current Assets | 22,910 | 283,779 | 393,774 | 514,911 |
| Property Plant Equipment | 0 | 360,141 | 727,951 | 942,907 |
| Goodwill and Intangibles | 0 | 0 | 3,321,146 | 3,335,510 |
| Total Assets | 250,410 | 651,881 | 4,449,587 | 4,800,044 |
| Liabilities | ||||
| Account Payables | 0 | 1,317,085 | 1,164,708 | 1,594,503 |
| Short Term Debt | 649,205 | 1,667,379 | 1,496,860 | 1,446,125 |
| Total Current Liabilities | 1,303,443 | 4,108,306 | 3,575,716 | 3,852,427 |
| Long Term Debt | 0 | 526,537 | 682,408 | 898,504 |
| Total Liabilities | 1,303,443 | 6,134,843 | 5,757,973 | 6,210,483 |
| Shareholders Equity | ||||
| Retained Earnings | -43,292,307 | -44,561,210 | -36,622,313 | -32,974,366 |
| Total Shareholders Equity | -1,053,033 | -5,482,962 | -1,308,386 | -1,410,439 |
| Balance Sheet (Annual) | 2025-06-30 | 2024-06-30 | 2023-06-30 | 2022-06-30 | 2021-06-30 |
|---|---|---|---|---|---|
| Assets | |||||
| Cash and Cash Equivalents | 13,616 | 113,489 | 157,589 | 301,337 | 433,435 |
| Short Term Investments | 0 | 0 | 0 | 0 | 0 |
| Net Receivables | 0 | 170,290 | 233,935 | 213,574 | 242,008 |
| Inventory | 0 | 0 | -9,294 | -27,289 | 0 |
| Total Current Assets | 22,910 | 283,779 | 393,774 | 514,911 | 677,188 |
| Property Plant Equipment | 0 | 360,141 | 727,951 | 942,907 | 1,083,101 |
| Goodwill and Intangibles | 0 | 0 | 3,321,146 | 3,335,510 | 3,473,264 |
| Total Assets | 250,410 | 651,881 | 4,449,587 | 4,800,044 | 5,243,884 |
| Liabilities | |||||
| Account Payables | 0 | 1,317,085 | 1,164,708 | 1,594,503 | 775,969 |
| Short Term Debt | 649,205 | 1,667,379 | 1,496,860 | 1,446,125 | 1,231,938 |
| Total Current Liabilities | 1,303,443 | 4,108,306 | 3,575,716 | 3,852,427 | 2,792,271 |
| Long Term Debt | 0 | 526,537 | 682,408 | 898,504 | 1,007,058 |
| Total Liabilities | 1,303,443 | 6,134,843 | 5,757,973 | 6,210,483 | 5,299,329 |
| Shareholders Equity | |||||
| Retained Earnings | -43,292,307 | -44,561,210 | -36,622,313 | -32,974,366 | -14,916,012 |
| Total Shareholders Equity | -1,053,033 | -5,482,962 | -1,308,386 | -1,410,439 | -55,445 |
| Cash Flow Statement (Quarterly) | 2025-06-30 | 2024-06-30 | 2023-06-30 | 2022-06-30 |
|---|---|---|---|---|
| Operating Activities | ||||
| Net Income | 1,268,903 | -7,938,897 | -3,647,947 | -18,058,354 |
| Depreciation & Amortization | 16,056 | 66,000 | 56,440 | 68,969 |
| Stock Based Compensation | 252,977 | 1,725,503 | 0 | 16,703,360 |
| Change in Working Capital | 0 | 431,176 | 3,406,927 | 864,695 |
| Operating Cash Flow | 3,079,686 | -183,131 | -168,972 | -582,878 |
| Investing Activities | ||||
| Capital Expenditure | 0 | -50,673 | -12,592 | -46,363 |
| Investments | 0 | -50,673 | -12,592 | -46,363 |
| Investing Cash Flow | -127,500 | -50,673 | 5,403 | -10,199 |
| Financing Activities | ||||
| Debt Repayment | 0 | 189,704 | -94,679 | -66,074 |
| Common Stock Issued/Repurchased | 0 | 0 | 0 | 0 |
| Dividends Paid | 0 | 0 | 0 | 0 |
| Financing Cash Flow | 352,974 | 189,704 | 19,821 | 460,979 |
| Summary | ||||
| Free Cash Flow | 3,079,686 | -233,804 | -181,564 | -629,241 |
| Net Change in Cash | 12,743 | -44,100 | -143,748 | -132,098 |
| Cash Flow Statement (Annual) | 2025-06-30 | 2024-06-30 | 2023-06-30 | 2022-06-30 | 2021-06-30 |
|---|---|---|---|---|---|
| Operating Activities | |||||
| Net Income | 1,268,903 | -7,938,897 | -3,647,947 | -18,058,354 | -3,264,957 |
| Depreciation & Amortization | 16,056 | 66,000 | 56,440 | 68,969 | 9,638 |
| Stock Based Compensation | 252,977 | 1,725,503 | 0 | 16,703,360 | 0 |
| Change in Working Capital | 0 | 431,176 | 3,406,927 | 864,695 | 606,685 |
| Operating Cash Flow | 3,079,686 | -183,131 | -168,972 | -582,878 | 28,100 |
| Investing Activities | |||||
| Capital Expenditure | 0 | -50,673 | -12,592 | -46,363 | 0 |
| Investments | 0 | -50,673 | -12,592 | -46,363 | 0 |
| Investing Cash Flow | -127,500 | -50,673 | 5,403 | -10,199 | -1,561,837 |
| Financing Activities | |||||
| Debt Repayment | 0 | 189,704 | -94,679 | -66,074 | -208,591 |
| Common Stock Issued/Repurchased | 0 | 0 | 0 | 0 | 1,602,095 |
| Dividends Paid | 0 | 0 | 0 | 0 | 0 |
| Financing Cash Flow | 352,974 | 189,704 | 19,821 | 460,979 | 1,966,406 |
| Summary | |||||
| Free Cash Flow | 3,079,686 | -233,804 | -181,564 | -629,241 | 28,100 |
| Net Change in Cash | 12,743 | -44,100 | -143,748 | -132,098 | 432,669 |