Income statement
| Metric | TTM | 2025 | 2024 | 2023 |
|---|---|---|---|---|
| Revenue | ||||
| Total Revenue | 1.3M | 4.9M | 558.7K | 472.6K |
| Cost of Revenue | 697.5K | 2.7M | 288.0K | 251.4K |
| Gross Profit | 557.7K | 2.1M | 270.7K | 221.2K |
| Operating Expenses | ||||
| R&D Expense | — | — | — | — |
| SG&A Expense | 325.7K | 1.1M | 135.6K | 159.7K |
| General & Admin Expense | — | 660.7K | — | — |
| Selling & Marketing Expense | — | 399.2K | — | — |
| Other Expenses | — | — | — | — |
| Total Operating Expenses | 325.7K | 1.1M | 135.6K | 159.7K |
| Cost and Expenses | 1.0M | 3.8M | 423.6K | 411.1K |
| Operating Income (EBIT) | 232.0K | 1.1M | 135.1K | 61.5K |
| Non-Operating | ||||
| Interest Income | — | — | — | — |
| Interest Expense | — | — | — | — |
| Net Interest Income | — | — | — | — |
| Other Non-Op Income/Expense | 18.2K | 72.3K | 8.1K | 26.8K |
| Non-Operating Income (excl Interest) | (14.7K) | (9.3K) | (8.1K) | (26.8K) |
| EBT (Pre-Tax Income) | 250.3K | 1.2M | 143.2K | 88.3K |
| Income Tax Expense | 29.4K | 130.5K | 16.3K | 6.4K |
| Bottom Line | ||||
| Net Income | 220.9K | 1.0M | 127.0K | 81.9K |
| Earnings from Cont. Ops | 220.9K | 1.0M | 127.0K | 81.9K |
| Earnings from Discont. Ops | — | — | — | — |
| Bottom Line Net Income | 220.9K | 1.0M | 127.0K | 81.9K |
| Per Share | ||||
| Basic EPS | $0.02 | $0.01 | $0.01 | $0.01 |
| Diluted EPS | $0.02 | $0.01 | $0.01 | $0.01 |
| Revenue Per Share | $0.09 | $0.35 | $0.04 | $0.03 |
| Shares | ||||
| Basic Shares Outstanding | 13.9M | 13.9M | 13.9M | 13.9M |
| Diluted Shares Outstanding | 13.9M | 13.9M | 13.9M | 13.9M |
| Profitability Metrics | ||||
| EBITDA | 281.7K | 1.2M | 156.7K | 104.2K |
| D&A | 35.0K | 149.0K | 13.5K | 15.9K |
| EBIT | 246.7K | 1.1M | 143.2K | 88.3K |
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