| Metric | Q4 2025 | Q3 2025 | Q4 2024 | QoQ Change | YoY Change |
|---|---|---|---|---|---|
| Revenue | $3M | $3M | $3M | 10.9% | 6.6% |
| Op. Income | -$439.2K | -$519.0K | -$317.8K | 15.4% | -38.2% |
| Gross Margin | 36.0% | 39.0% | 40.4% | -3.0pp | -4.3pp |
| Net Margin | -7.5% | -11.4% | -3.8% | 3.8pp | -3.7pp |
| EPS (Diluted) | $-0.02 | $-0.03 | $-0.01 | 26.6% | -108.4% |
| Free Cash Flow | -$541.8K | $306.2K | -$174.8K | -277.0% | -210.0% |
| Item | Amount |
|---|---|
| REVENUE | $3M |
| Cost of Revenue | $2M |
| GROSS PROFIT | $1M |
| R&D Expenses | $213.9K |
| Selling & Marketing | $252.0K |
| General & Administrative | $133.3K |
| SG&A Expenses | $385.3K |
| Other Expenses | $951.1K |
| Operating Expenses | $2M |
| Cost & Expenses | $4M |
| OPERATING INCOME | -$439.2K |
| Interest Income | $212.6K |
| Interest Expense | $0 |
| Other Income/Expenses | $212.6K |
| INCOME BEFORE TAX | -$226.6K |
| Income Tax Expense | $6.1K |
| Net Income from Continuing Ops | -$232.7K |
| Net Income from Discontinued Ops | $0 |
| Other Adjustments | $0 |
| NET INCOME | -$232.7K |
| Net Income Deductions | $0 |
| BOTTOM LINE NET INCOME | -$232.7K |
| D&A | $64.9K |
| EBIT | -$1M |
| EBITDA | -$1M |
| EPS | -$0 |
| EPS Diluted | -$0 |
| Item | Amount |
|---|---|
| Net Income | -$232.7K |
| Depreciation & Amortization | $64.9K |
| Stock-Based Compensation | $6.1K |
| Deferred Income Tax | $0 |
| Other Non-Cash Items | -$84.7K |
| Change in Working Capital | -$288.4K |
| OPERATING CASH FLOW | -$534.9K |
| Capital Expenditure | -$7.0K |
| Acquisitions (Net) | $0 |
| Purchases of Investments | -$5M |
| Sales/Maturities of Investments | $5M |
| Other Investing Activities | $0 |
| NET CASH FROM INVESTING | $254.3K |
| Net Debt Issuance | $0 |
| Common Stock Repurchased | $0 |
| Common Dividends Paid | $0 |
| Other Financing Activities | $0 |
| NET CASH FROM FINANCING | $153.5K |
| FREE CASH FLOW | -$541.8K |
| Net Change in Cash | -$127.1K |
| Item | Amount |
|---|---|
| Cash & Equivalents | $3M |
| Short-Term Investments | $13M |
| Net Receivables | $1M |
| Inventory | $5M |
| Other Current Assets | $738.3K |
| TOTAL CURRENT ASSETS | $23M |
| PP&E (Net) | $4M |
| Goodwill | $0 |
| Intangible Assets | $0 |
| Long-Term Investments | $4M |
| Tax Assets | $0 |
| Other Non-Current Assets | $7M |
| TOTAL NON-CURRENT ASSETS | $15M |
| TOTAL ASSETS | $37M |
| Account Payables | $819.3K |
| Short-Term Debt | $0 |
| Deferred Revenue | $286.5K |
| Other Current Liabilities | $217.2K |
| TOTAL CURRENT LIABILITIES | $2M |
| Long-Term Debt | $0 |
| Deferred Revenue NC | $119.3K |
| Deferred Tax Liabilities | $0 |
| Other Non-Current Liabilities | $2M |
| TOTAL NON-CURRENT LIABILITIES | $5M |
| TOTAL LIABILITIES | $7M |
| Common Stock | $47.3K |
| Additional Paid-In Capital | $14M |
| Retained Earnings | $17M |
| Treasury Stock | $0 |
| Accum. Other Comp. Income | $0 |
| Other Equity | $0 |
| TOTAL STOCKHOLDERS' EQUITY | $31M |
| Minority Interest | $0 |
| TOTAL EQUITY | $31M |
| TOTAL LIABILITIES & EQUITY | $37M |
| Total Debt | $3M |
| Net Debt | -$266.1K |
