Income statement
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Revenue | |||||
| Total Revenue | 26.1M | 10.3M | 1.9M | 1.8M | 3.1M |
| Cost of Revenue | 25.9M | 10.2M | 1.9M | 2.0M | 3.2M |
| Gross Profit | 179.6K | 125.8K | 32.2K | (210.8K) | (110.4K) |
| Operating Expenses | |||||
| R&D Expense | — | — | — | — | — |
| SG&A Expense | — | — | — | — | 10.6M |
| General & Admin Expense | — | — | — | — | — |
| Selling & Marketing Expense | — | — | — | — | — |
| Other Expenses | 5.8M | 5.3M | 10.9M | 8.2M | 675.1K |
| Total Operating Expenses | 5.8M | 5.3M | 10.9M | 8.2M | 11.3M |
| Cost and Expenses | 31.7M | 15.5M | 12.8M | 10.1M | 14.5M |
| Operating Income (EBIT) | (5.7M) | (5.2M) | (10.9M) | (8.4M) | (11.4M) |
| Non-Operating | |||||
| Interest Income | — | — | — | 15.2K | — |
| Interest Expense | — | — | 7.6K | — | 6.3K |
| Net Interest Income | — | — | (7.6K) | 15.2K | (6.3K) |
| Other Non-Op Income/Expense | (17.2M) | 315.0K | (1.3M) | 103.4K | (395.2K) |
| Non-Operating Income (excl Interest) | 17.1M | (902.8K) | 1.3M | — | — |
| EBT (Pre-Tax Income) | (22.8M) | (4.9M) | (12.2M) | (8.3M) | (11.8M) |
| Income Tax Expense | 3.1K | 3.1K | — | — | — |
| Bottom Line | |||||
| Net Income | (22.8M) | (4.9M) | (9.0M) | (8.7M) | (11.8M) |
| Earnings from Cont. Ops | (22.8M) | (4.9M) | (12.2M) | (8.3M) | (11.8M) |
| Earnings from Discont. Ops | — | — | 3.2M | (467.8K) | — |
| Bottom Line Net Income | (22.8M) | (4.9M) | (9.0M) | (8.7M) | (11.8M) |
| Per Share | |||||
| Basic EPS | ($1.68) | ($2.80) | ($3.98) | ($11.95) | ($21.32) |
| Diluted EPS | ($1.68) | ($2.80) | ($3.98) | ($11.95) | ($21.32) |
| Revenue Per Share | $1.92 | $5.90 | $0.90 | $2.40 | $5.62 |
| Shares | |||||
| Basic Shares Outstanding | 13.6M | 1.7M | 2.2M | 732421 | 553322 |
| Diluted Shares Outstanding | 13.6M | 1.7M | 2.2M | 732421 | 553322 |
| Profitability Metrics | |||||
| EBITDA | (23.3M) | (4.2M) | (12.0M) | (8.2M) | (11.0M) |
| D&A | 74.8K | 81.5K | 190.5K | 214.5K | 379.5K |
| EBIT | (23.4M) | (4.3M) | (12.2M) | (8.4M) | (11.4M) |
As reported, in the filing currency · TTM sums the four latest quarters; MRQ is the latest quarter · Negatives in parentheses; a dash is a line the filing does not carry · Data as of Dec 1, 2025