v3.25.3
CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS AND COMPREHENSIVE INCOME (LOSS) (Unaudited) - USD ($) |
3 Months Ended | 9 Months Ended | ||
|---|---|---|---|---|
Sep. 30, 2025 |
Sep. 30, 2024 |
Sep. 30, 2025 |
Sep. 30, 2024 |
|
| NET REVENUES: | ||||
| Product | $ 218,568 | $ 1,730,521 | $ 4,989,261 | $ 16,525,515 |
| Post contract support | 956,042 | 1,137,128 | 3,784,989 | 3,318,180 |
| Other services | 2,840 | 0 | 53,118 | 0 |
| Revenue | 1,177,450 | 2,867,649 | 8,827,368 | 19,843,695 |
| COST OF NET REVENUES: | ||||
| Cost of Sales | 203,182 | 285,448 | 3,406,130 | 9,381,244 |
| Post contract support | 337,001 | 428,820 | 1,000,109 | 1,174,737 |
| Other services | 33,431 | 0 | 49,772 | 0 |
| Cost of revenue | 573,614 | 714,268 | 4,456,011 | 10,555,981 |
| GROSS PROFIT | 603,836 | 2,153,381 | 4,371,357 | 9,287,714 |
| RESEARCH AND DEVELOPMENT EXPENSES | 753,229 | 1,073,735 | 2,213,182 | 2,471,872 |
| SELLING, GENERAL AND ADMINISTRATIVE EXPENSES | 2,717,388 | 2,667,130 | 8,761,194 | 8,829,544 |
| TOTAL OPERATING EXPENSES | 3,470,617 | 3,740,865 | 10,974,376 | 11,301,416 |
| OPERATING LOSS | (2,866,781) | (1,587,484) | (6,603,019) | (2,013,702) |
| OTHER INCOME (EXPENSE) : | ||||
| Gain (loss) from change in fair value of earnout liability | 3,892,874 | 5,511,961 | 6,414,894 | (1,095,962) |
| Gain (loss) from change in fair value of warrant liability | 5,331,239 | 2,471,186 | 6,358,238 | (2,833,558) |
| Gain (loss) from change in fair value of convertible debt | 0 | 370,548 | 0 | (141,636) |
| Loss on note conversion | 0 | (434,797) | 0 | (593,591) |
| Interest income (expense), net | 52,541 | (133,824) | 190,694 | (587,149) |
| Other expense | 0 | 16,366 | 0 | (22,922) |
| Total other income (expense), net | 9,276,654 | 7,801,440 | 12,963,826 | (5,274,818) |
| INCOME (LOSS) BEFORE PROVISON FOR INCOME TAXES | 6,409,873 | 6,213,956 | 6,360,807 | (7,288,520) |
| Provision for income taxes | 0 | 0 | 0 | 0 |
| NET INCOME (LOSS) | 6,409,873 | 6,213,956 | 6,360,807 | (7,288,520) |
| Foreign currency income (loss), net | 0 | 354 | (7,409) | 9,338 |
| TOTAL COMPREHENSIVE INCOME (LOSS) | $ 6,409,873 | $ 6,214,310 | $ 6,353,398 | $ (7,279,182) |
| Basic | $ 0.20 | $ 0.25 | $ 0.20 | $ (0.31) |
| Diluted | $ 0.15 | $ 0.17 | $ 0.15 | $ (0.31) |
| Weighted average shares of common stock outstanding | ||||
| Basic | 31,970,364 | 24,696,425 | 31,850,348 | 23,609,189 |
| Diluted | 41,972,357 | 35,445,694 | 41,672,396 | 23,609,189 |
| X | ||||||||||
- References No definition available.
|
| X | ||||||||||
- References No definition available.
|
| X | ||||||||||
- References No definition available.
|
| X | ||||||||||
- References No definition available.
|
| X | ||||||||||
- References No definition available.
|
| X | ||||||||||
- References No definition available.
|
| X | ||||||||||
- References No definition available.
|
| X | ||||||||||
- References No definition available.
|
| X | ||||||||||
- Definition Amount after tax of increase (decrease) in equity from transactions and other events and circumstances from net income and other comprehensive income, attributable to parent entity. Excludes changes in equity resulting from investments by owners and distributions to owners. Reference 1: http://www.xbrl.org/2003/role/disclosureRef
|
| X | ||||||||||
- Definition The aggregate costs related to goods produced and sold and services rendered by an entity during the reporting period. This excludes costs incurred during the reporting period related to financial services rendered and other revenue generating activities. Reference 1: http://www.xbrl.org/2003/role/exampleRef
|
| X | ||||||||||
- Definition The aggregate cost of goods produced and sold and services rendered during the reporting period. Reference 1: http://www.xbrl.org/2003/role/disclosureRef
|
| X | ||||||||||
- References No definition available.
|
| X | ||||||||||
- Definition The amount of net income (loss) for the period per each share of common stock or unit outstanding during the reporting period. Reference 1: http://www.xbrl.org/2003/role/disclosureRef
|
| X | ||||||||||
- Definition The amount of net income (loss) for the period available to each share of common stock or common unit outstanding during the reporting period and to each share or unit that would have been outstanding assuming the issuance of common shares or units for all dilutive potential common shares or units outstanding during the reporting period. Reference 1: http://www.xbrl.org/2003/role/disclosureRef
|
| X | ||||||||||
- Definition Aggregate revenue less cost of goods and services sold or operating expenses directly attributable to the revenue generation activity. Reference 1: http://www.xbrl.org/2003/role/disclosureRef
|
| X | ||||||||||
- Definition Amount before tax of income (loss) of subsidiary attributable to the parent entity. No definition available.
|
| X | ||||||||||
- Definition Amount of current income tax expense (benefit) and deferred income tax expense (benefit) pertaining to continuing operations. Reference 1: http://www.xbrl.org/2003/role/exampleRef
|
| X | ||||||||||
- Definition Amount of interest income (expense) classified as operating. Reference 1: http://www.xbrl.org/2003/role/exampleRef
|
| X | ||||||||||
- Definition The portion of profit or loss for the period, net of income taxes, which is attributable to the parent. Reference 1: http://www.xbrl.org/2003/role/exampleRef
|
| X | ||||||||||
- References No definition available.
|
| X | ||||||||||
- Definition Generally recurring costs associated with normal operations except for the portion of these expenses which can be clearly related to production and included in cost of sales or services. Includes selling, general and administrative expense. Reference 1: http://www.xbrl.org/2003/role/exampleRef
|
| X | ||||||||||
- Definition The net result for the period of deducting operating expenses from operating revenues. Reference 1: http://www.xbrl.org/2003/role/exampleRef
|
| X | ||||||||||
- Definition Amount after tax and reclassification adjustments of gain (loss) on foreign currency translation adjustments, foreign currency transactions designated and effective as economic hedges of a net investment in a foreign entity and intra-entity foreign currency transactions that are of a long-term-investment nature. Reference 1: http://fasb.org/us-gaap/role/ref/legacyRef
|
| X | ||||||||||
- Definition Amount of expense related to nonoperating activities, classified as other. Reference 1: http://fasb.org/us-gaap/role/ref/legacyRef
|
| X | ||||||||||
- Definition Amount of income (expense) related to nonoperating activities, classified as other. Reference 1: http://www.xbrl.org/2003/role/exampleRef
|
| X | ||||||||||
- Definition Amount of other expenses associated with exit or disposal activities pursuant to an authorized plan. Excludes expenses associated with a discontinued operation or an asset retirement obligation. Reference 1: http://fasb.org/us-gaap/role/ref/legacyRef
|
| X | ||||||||||
- Definition Amount of expense for research and development. Includes, but is not limited to, cost for computer software product to be sold, leased, or otherwise marketed and writeoff of research and development assets acquired in transaction other than business combination or joint venture formation or both. Excludes write-down of intangible asset acquired in business combination or from joint venture formation or both, used in research and development activity. Reference 1: http://www.xbrl.org/2003/role/exampleRef
|
| X | ||||||||||
- Definition Amount of revenue recognized from goods sold, services rendered, insurance premiums, or other activities that constitute an earning process. Includes, but is not limited to, investment and interest income before deduction of interest expense when recognized as a component of revenue, and sales and trading gain (loss). Reference 1: http://www.xbrl.org/2003/role/exampleRef
|
| X | ||||||||||
- References No definition available.
|
| X | ||||||||||
- Definition The aggregate total costs related to selling a firm's product and services, as well as all other general and administrative expenses. Direct selling expenses (for example, credit, warranty, and advertising) are expenses that can be directly linked to the sale of specific products. Indirect selling expenses are expenses that cannot be directly linked to the sale of specific products, for example telephone expenses, Internet, and postal charges. General and administrative expenses include salaries of non-sales personnel, rent, utilities, communication, etc. Reference 1: http://www.xbrl.org/2003/role/exampleRef
|
| X | ||||||||||
- Definition The average number of shares or units issued and outstanding that are used in calculating diluted EPS or earnings per unit (EPU), determined based on the timing of issuance of shares or units in the period. Reference 1: http://www.xbrl.org/2003/role/disclosureRef
|
| X | ||||||||||
- Definition This element represents the weighted average total number of shares issued throughout the period including the first (beginning balance outstanding) and last (ending balance outstanding) day of the period before considering any reductions (for instance, shares held in treasury) to arrive at the weighted average number of shares outstanding. Weighted average relates to the portion of time within a reporting period that common shares have been issued and outstanding to the total time in that period. Such concept is used in determining the weighted average number of shares outstanding for purposes of calculating earnings per share (basic). Reference 1: http://fasb.org/us-gaap/role/ref/legacyRef
|
| X | ||||||||||
- References No definition available.
|