| Metric | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 |
|---|---|---|---|---|---|---|
| Revenue | $208K+56.8% | $133K+13.0% | $118K+3.4% | $114K+19.2% | $95K+243.6% | $28K |
| Cost of services | $238K+179.6% | $85K+23.3% | $69K+103.7% | $34K-64.8% | $96K+248.1% | $28K |
| GROSS PROFIT (LOSS) | -$29K-160.8% | $48K-1.7% | $49K-39.0% | $80K+9985.2% | -$809-752.4% | $124 |
| Management salaries | $120K+0.0% | $120K+0.0% | $120K+0.0% | $120K+0.0% | $120K+0.0% | $120K |
| Selling, general and administrative expenses | $136K+142.0% | $56K-10.3% | $62K-12.2% | $71K-42.9% | $125K+138.3% | $52K |
| Professional fees (including stock-based compensation of $47,000 and $70,000, respectively) | $165K-15.9% | $196K+118.4% | $90K+15.2% | $78K-53.3% | $167K+174.9% | $61K |
| Professional fees - related party (including stock-based compensation of $0 and $20,000, respectively) | $0-100.0% | $20K | $0 | — | — | — |
| Total Operating Expenses | $421K+7.2% | $392K+44.1% | $272K+1.2% | $269K-34.6% | $412K+76.6% | $233K |
| OPERATING LOSS | -$450K-30.6% | -$344K-54.1% | -$224K-18.1% | -$189K+54.1% | -$412K-77.1% | -$233K |
| Interest expense | -$532K-36.2% | -$391K-36.0% | -$287K+14.4% | -$336K+46.6% | -$630K-131.4% | -$272K |
| Gain (Loss) on change in fair value of derivative liabilities | $491K+143.3% | -$1.1M-238.2% | $819K | — | -$2.5M | — |
| Unrealized loss on change in fair value of digital assets | -$76K | $0 | — | — | — | — |
| Total Other Expense | -$117K+92.3% | -$1.5M-386.4% | $532K-71.5% | $1.9M+160.1% | -$3.1M-43.2% | -$2.2M |
| Loss before Income Taxes | -$567K+69.6% | -$1.9M-705.7% | $308K-81.6% | $1.7M | — | — |
| Income Tax Provision | $0 | $0 | $0 | $0 | — | — |
| Net Loss | -$567K+69.6% | -$1.9M-705.7% | $308K-81.6% | $1.7M+147.7% | -$3.5M-46.4% | -$2.4M |
| Basic and Diluted Loss per Common Share | -$1.14+74.6% | -$4.48 | $0.00 | $0.00 | $0.00 | $0.00 |
| Basic and Diluted Weighted Average Shares of Common Stock Outstanding | 496K+19.0% | 417K-100.0% | 10.57B+14.4% | 9.24B+210.4% | 2.98B+17.2% | 2.54B |
Source: SEC EDGAR XBRL. % change vs prior period shown where available.
Source: SEC EDGAR 10-K and 10-Q filings. Up to 10 years annual / 16 quarters shown.