Income statement
| Metric | TTM | 2026 | 2025 | 2024 | 2022 |
|---|---|---|---|---|---|
| Revenue | |||||
| Total Revenue | — | 4.9M | 3.4M | 2.4M | 3.6M |
| Cost of Revenue | — | 3.3M | 2.1M | 1.8M | 1.6M |
| Gross Profit | — | 1.6M | 1.3M | 598.9K | 2.0M |
| Operating Expenses | |||||
| R&D Expense | — | — | — | — | — |
| SG&A Expense | 1.3M | 3.7M | 2.7M | 2.1M | 26.1M |
| General & Admin Expense | — | 3.5M | 2.4M | 1.9M | 26.1M |
| Selling & Marketing Expense | — | 205.6K | 273.5K | 160.9K | — |
| Other Expenses | 535.3K | 1.2M | 1.1M | 917.5K | (23.6M) |
| Total Operating Expenses | 1.8M | 4.9M | 3.8M | 3.0M | 2.5M |
| Cost and Expenses | 1.8M | 8.2M | 5.9M | 4.8M | 4.1M |
| Operating Income (EBIT) | (1.8M) | (3.4M) | (2.5M) | (2.4M) | (535.5K) |
| Non-Operating | |||||
| Interest Income | 96.9K | 3.9K | 123.00 | — | — |
| Interest Expense | 1.7M | 50.5K | 48.3K | 42.8K | 46.6K |
| Net Interest Income | (1.6M) | (46.6K) | (48.2K) | (42.8K) | (46.6K) |
| Other Non-Op Income/Expense | (1.6M) | 1.3M | (27.6K) | 10.6K | (46.6K) |
| Non-Operating Income (excl Interest) | (48.5K) | 1.3M | 20.5K | 53.4K | — |
| EBT (Pre-Tax Income) | (3.4M) | (2.1M) | (2.5M) | (2.4M) | (582.1K) |
| Income Tax Expense | — | 5.1K | 95.6K | (7.4K) | 147.8K |
| Bottom Line | |||||
| Net Income | (3.4M) | (2.0M) | (2.5M) | (2.3M) | (729.2K) |
| Earnings from Cont. Ops | (3.4M) | (2.1M) | (2.6M) | (2.4M) | (729.9K) |
| Earnings from Discont. Ops | — | — | — | — | — |
| Bottom Line Net Income | (3.4M) | (2.0M) | (2.5M) | (2.3M) | (729.2K) |
| Per Share | |||||
| Basic EPS | ($0.96) | ($0.02) | ($0.02) | ($0.01) | ($0.02) |
| Diluted EPS | ($0.96) | ($0.02) | ($0.02) | ($0.01) | ($0.00) |
| Revenue Per Share | $0.00 | $0.03 | $0.02 | $0.02 | $0.10 |
| Shares | |||||
| Basic Shares Outstanding | 3.5M | 162.4M | 160.0M | 160.0M | 34.5M |
| Diluted Shares Outstanding | 3.5M | 162.4M | 160.0M | 160.0M | 53.6M |
| Profitability Metrics | |||||
| EBITDA | (1.8M) | (901.4K) | (1.4M) | (1.5M) | 363.2K |
| D&A | — | 1.1M | 1.1M | 903.4K | 898.6K |
| EBIT | (1.8M) | (2.0M) | (2.5M) | (2.4M) | (535.5K) |
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