Income statement
| Metric | TTM | 2025 | 2024 | 2023 |
|---|---|---|---|---|
| Revenue | ||||
| Total Revenue | 6.8M | 1.3M | 7.9M | 4.0M |
| Cost of Revenue | 5.0M | 971.9K | 4.9M | 1.6M |
| Gross Profit | 1.8M | 321.1K | 3.0M | 2.4M |
| Operating Expenses | ||||
| R&D Expense | 565.2K | 115.5K | — | — |
| SG&A Expense | 8.4M | 1.3M | 1.9M | 3.7M |
| General & Admin Expense | 1.7M | — | 815.7K | 924.2K |
| Selling & Marketing Expense | 5.5M | — | 1.0M | 2.7M |
| Other Expenses | 54.00 | — | — | — |
| Total Operating Expenses | 9.0M | 1.4M | 1.9M | 3.7M |
| Cost and Expenses | 14.0M | 2.4M | 6.8M | 5.2M |
| Operating Income (EBIT) | (7.2M) | (1.1M) | 1.2M | (1.3M) |
| Non-Operating | ||||
| Interest Income | 291.56 | 70.56 | 1.2K | 549.00 |
| Interest Expense | — | — | — | — |
| Net Interest Income | 1.4K | 70.56 | 1.2K | 549.00 |
| Other Non-Op Income/Expense | 18.1K | 3.9K | 38.7K | 909.00 |
| Non-Operating Income (excl Interest) | — | — | (498.00) | (2.0K) |
| EBT (Pre-Tax Income) | (7.2M) | (1.1M) | 1.2M | (1.3M) |
| Income Tax Expense | 14.6K | 9.8K | 98.2K | — |
| Bottom Line | ||||
| Net Income | (7.2M) | (1.1M) | 1.1M | (1.3M) |
| Earnings from Cont. Ops | (7.2M) | (1.1M) | 1.1M | (1.3M) |
| Earnings from Discont. Ops | — | — | — | — |
| Bottom Line Net Income | (7.2M) | (1.1M) | 1.1M | (1.3M) |
| Per Share | ||||
| Basic EPS | ($320.00) | ($44.00) | $50.00 | ($57.50) |
| Diluted EPS | ($320.00) | ($44.00) | $50.00 | ($57.50) |
| Revenue Per Share | $269.75 | $51.40 | $362.08 | $180.62 |
| Shares | ||||
| Basic Shares Outstanding | 25156 | 25156 | 21875 | 21875 |
| Diluted Shares Outstanding | 25156 | 25156 | 21875 | 21875 |
| Profitability Metrics | ||||
| EBITDA | (7.1M) | (1.1M) | 1.2M | (1.2M) |
| D&A | 175.5K | 4.2K | 8.3K | 7.4K |
| EBIT | (7.2M) | (1.1M) | 1.2M | (1.3M) |
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 Mar 1, 2026