◆ Market Data --:--
Commodities
Loading...
📈 Yields & Rates
Loading...
💱 FX Rates
Loading...
📈 Market Pulse
Loading...
🏛 Congress Trades
Loading...
👤 Insider Trades
Loading...
Customize Items
$767.00K
Revenue
$-2.77M
Net Income
74.58%
Gross Margin
-309.26%
Op. Margin
$-1.90M
Free Cash Flow
Financial Statements Annual (10-K)
Showing 10 of 14 annual reports available (2011 - 2025)
Breakdown TTM
(Dec 31, 2025)
FY 2025
(Dec 31, 2025)
FY 2024
(Dec 31, 2024)
FY 2023
(Dec 31, 2023)
FY 2022
(Dec 31, 2022)
FY 2021
(Dec 31, 2021)
FY 2020
(Dec 31, 2020)
FY 2019
(Dec 31, 2019)
FY 2018
(Dec 31, 2018)
FY 2016
(Dec 31, 2016)
FY 2015
(Dec 31, 2015)
+ Total Revenue $767.00K $767.00K $7.00K $98.00K $13.00K $81.00K $102.00K $36.00K $57.00K - $42.00K
Revenue Growth % 0.0% 10857.1% -92.9% 653.8% -84.0% -20.6% 183.3% -36.8% nan% -100.0% nan%
Cost of Revenue $195.00K $196.00K $5.00K $62.00K $81.00K $61.00K $-41.00K $70.00K $89.00K $493.00K $537.00K
+ Gross Profit $572.00K $571.00K $2.00K $36.00K $-68.00K $20.00K $143.00K $-34.00K $-32.00K $112.00K $27.00K
Gross Margin % 74.6% 74.4% 28.6% 36.7% -523.1% 24.7% 140.2% -94.4% -56.1% nan% 64.3%
Operating Expenses $2.94M $2.94M $2.11M $3.49M $3.27M $2.38M $1.20M $903.00K $1.52M $3.93M $6.30M
Research & Development $470.00K $469.00K $526.00K $228.00K $77.00K $69.00K $143.00K $122.00K $244.00K $733.00K $1.48M
+ Operating Income $-2.37M $-2.37M $-2.11M $-3.46M $-3.33M $-2.36M $-1.05M $-937.00K $-1.55M $-3.82M $-6.23M
Operating Margin % -309.3% -309.3% -30114.3% -3527.6% -25638.5% -2916.0% -1031.4% -2602.8% -2715.8% nan% -14826.2%
Interest Expense $617.00K $617.00K $381.00K $278.00K $582.00K $1.15M $1.06M $1.41M $1.76M $1.90M $1.32M
Other Income/Expense $-603.00K $-824.00K $18.00K $39.00K $-1.01M $292.00K $773.00K $-984.00K $2.56M $-150.00K $-675.00K
Income Before Tax $-3.20M $-3.20M $-2.42M $-3.49M $-4.34M $-2.07M $-279.00K $-1.92M $1.02M $-3.97M $-6.90M
Income Tax Expense - - - - - - - - - - -
+ Net Income $-2.77M $-3.20M $-2.42M $-3.49M $-4.34M $-2.07M $-279.00K $-1.92M $1.02M $-3.97M $-6.90M
Net Margin % -361.3% -416.7% -34528.6% -3560.2% -33392.3% -2555.6% -273.5% -5336.1% 1782.5% nan% -16433.3%
Basic EPS nan -0.04 -0.05 -0.07 -0.15 -0.18 -0.04 -0.58 1.95 nan nan
Diluted EPS nan -0.04 -0.05 -0.07 -0.15 -0.18 -0.04 -0.58 0.01 nan nan
Basic Shares Outstanding 2.1M 78.4M 57.3M - 32.5M 13.4M 10.8M 3K 462 203 1K
Diluted Shares Outstanding 2.1M 78.4M 57.3M 51.1M 32.5M 13.4M 11K 3K 65K - -
Breakdown FY 2025
(Dec 31, 2025)
FY 2024
(Dec 31, 2024)
FY 2023
(Dec 31, 2023)
FY 2022
(Dec 31, 2022)
FY 2021
(Dec 31, 2021)
FY 2020
(Dec 31, 2020)
FY 2019
(Dec 31, 2019)
FY 2018
(Dec 31, 2018)
FY 2016
(Dec 31, 2016)
FY 2015
(Dec 31, 2015)
Cash & Cash Equivalents - - - $2.31M $643.00K $182.00K $899.00K - $14.00K $35.00K
Accounts Receivable $4.00K $3.00K $7.00K $6.00K $46.00K $24.00K $13.00K $13.00K - $190.00K
Inventory $448.00K $633.00K $632.00K $548.00K $571.00K $605.00K $48.00K $114.00K - -
Other Current Assets $90.00K $173.00K $163.00K $137.00K $377.00K $85.00K $70.00K $69.00K $259.00K $780.00K
Total Current Assets $605.00K $1.20M $1.39M $3.00M $1.64M $896.00K $1.03M $196.00K $1.05M $2.12M
Property Plant & Equipment $16.00K $23.00K $32.00K $42.00K $14.00K $1.00K - $21.00K $126.00K $318.00K
Other Non-current Assets $17.00K $17.00K $17.00K $17.00K $17.00K - $18.00K - - -
Total Assets $1.32M $1.38M $1.67M $3.37M $2.04M $1.35M $1.18M $236.00K $1.49M $2.56M
Accounts Payable $2.42M $2.09M $1.99M $2.19M $2.36M $2.42M $2.90M $3.01M $2.60M $1.82M
Short-term Debt - - - - - - $646.00K $700.00K $1.01M $133.00K
Accrued Liabilities $1.72M $1.01M $970.00K $1.25M $1.77M $3.00M $3.23M $3.16M $2.67M $1.91M
Deferred Revenue $189.00K $849.00K $424.00K $509.00K $337.00K $42.00K $101.00K - - -
Total Current Liabilities $6.64M $6.16M $4.81M $4.87M $5.69M $8.96M $12.41M $10.99M $9.34M $5.52M
Long-term Debt - - - - $820.00K $23.00K $5.71M $5.07M - -
Total Liabilities $7.33M $6.27M $5.47M $6.25M $7.49M $12.21M $18.11M $16.06M $10.76M $8.12M
Common Stock $3.47M $3.45M $3.44M $3.44M $3.40M $3.40M $3.39M $2.88M $742.00K $236.00K
Retained Earnings $-157.06M $-153.71M $-151.12M $-147.36M $-142.39M $-139.96M $-139.56M $-137.63M $-127.56M $-122.56M
Treasury Stock - $132.00K $132.00K $132.00K $132.00K $132.00K $132.00K $132.00K $132.00K $132.00K
Total Stockholders Equity $-6.01M $-4.89M $-3.81M $-2.88M $-5.45M $-10.86M $-16.93M $-15.82M $-9.27M $-5.56M
Total Liabilities & Equity $1.32M $1.38M $1.67M $3.37M $2.04M $1.35M $1.18M $236.00K $1.49M $2.56M
Breakdown TTM
(Dec 31, 2025)
FY 2025
(Dec 31, 2025)
FY 2024
(Dec 31, 2024)
FY 2023
(Dec 31, 2023)
FY 2022
(Dec 31, 2022)
FY 2021
(Dec 31, 2021)
FY 2020
(Dec 31, 2020)
FY 2019
(Dec 31, 2019)
FY 2018
(Dec 31, 2018)
FY 2016
(Dec 31, 2016)
FY 2015
(Dec 31, 2015)
Net Income $-2.77M $-3.20M $-2.42M $-3.49M $-4.34M $-2.07M $-279.00K $-1.92M $1.02M $-3.97M $-6.90M
Depreciation & Amortization - - - - - - - $21.00K $27.00K $1.22M $1.05M
Stock-based Compensation $707.02K $377.00K $120.00K $1.81M $176.00K $228.00K $310.00K $8.00K $44.00K $95.00K $1.01M
Deferred Income Tax - - - - - - - - - - -
Change in Receivables $13.00K $7.00K $-6.00K $3.00K $-16.00K $22.00K $23.00K - $10.00K $31.00K $-129.00K
Change in Inventory $-223.00K $-185.00K $1.00K $84.00K $58.00K $-33.00K $483.00K $-66.00K $-151.00K $-345.00K $-61.00K
Change in Payables - - - - - - $-372.00K $20.00K $-6.00K $775.00K $91.00K
Operating Cash Flow $-1.90M $-1.07M $-1.12M $-1.75M $-1.48M $-1.59M $-1.88M $-806.00K $-1.36M - -
Capital Expenditure - $2.00K - - $31.00K $14.00K $1.00K - - - $8.00K
Investing Cash Flow - $-2.00K - - $-31.00K $-14.00K $-1.00K - - - $-8.00K
Stock Issued - $567.00K $835.00K - $1.39M - - - $44.00K $50.00K $720.00K
Financing Cash Flow $1.10M $745.00K $916.00K $24.00K $3.18M $2.07M $1.16M $1.71M $1.36M $1.78M $3.92M
Net Change in Cash - - $-203.00K $-1.72M - $461.00K $-717.00K $899.00K $-1.00K $-21.00K $-127.00K
SEC Filing Format - Data shown as it appears in the Q3 2025 (10-Q) filing Period ended: Sep 30, 2025
Condensed Consolidated Statements of Operations
Description Sep 30, 2025 Sep 30, 2025
Current Prior Year Current YTD Prior Year YTD
Total Revenue $60.00K - $177.00K $6.00K
Cost of Revenue $25.00K - $64.00K $2.00K
Gross Profit $35.00K - $113.00K $4.00K
Operating Expenses $520.00K $561.00K $1.77M $1.58M
Research & Development $136.00K $111.00K $342.00K $386.00K
Operating Income $-485.00K $-561.00K $-1.66M $-1.57M
Interest Expense $129.00K $108.00K $433.00K $247.00K
Other Income/Expense $-257.00K $-93.00K $-316.00K $-191.00K
Income Before Tax $-742.00K $-654.00K $-1.98M $-1.76M
Income Tax Expense - - - -
Net Income $-742.00K $-654.00K $-1.98M $-1.76M
Basic EPS -0.01 -0.01 -0.03 -0.03
Diluted EPS -0.01 -0.01 -0.03 -0.03
Basic Shares Outstanding $81.69M $57.04M $76.35M $55.93M
Diluted Shares Outstanding $81.69M $57.04M $76.35M $55.93M
Condensed Consolidated Balance Sheets
Description Sep 30, 2025 Dec 31, 2024
Accounts Receivable $6.00K $3.00K
Inventory $583.00K $633.00K
Other Current Assets $123.00K $173.00K
Total Current Assets $799.00K $1.20M
Property Plant & Equipment $18.00K $23.00K
Other Non-current Assets $17.00K $17.00K
Total Assets $903.00K $1.38M
Accounts Payable $2.38M $2.09M
Accrued Liabilities $952.00K $1.01M
Deferred Revenue $689.00K $849.00K
Total Current Liabilities $6.47M $6.16M
Total Liabilities $6.55M $6.27M
Common Stock $3.47M $3.45M
Retained Earnings $-155.81M $-153.71M
Total Stockholders Equity $-5.65M $-4.89M
Total Liabilities & Equity $903.00K $1.38M
Condensed Consolidated Statements of Cash Flows
Description Sep 30, 2025 Sep 30, 2025
Current Prior Year Current YTD Prior Year YTD
Net Income $-742.00K $-654.00K $-1.98M $-1.76M
Stock-based Compensation - - $352.00K $133.00K
Change in Receivables - - $7.00K $-4.00K
Change in Inventory - - $-50.00K $4.00K
Operating Cash Flow - - $-777.00K $-787.00K
Capital Expenditure - - $2.00K -
Investing Cash Flow - - $-2.00K -
Financing Cash Flow - - $478.00K $390.00K

All values are in USD (United States Dollars). Data is sourced from SEC EDGAR 10-K filings.

Annual data represents full fiscal year results. FY = Fiscal Year ending.

NEWS
Loading article...
NEWS
Loading news...
TRENDING
Loading...