Q: Quarter is quarterly reports. Q1, Q2, Q3 and Q4 are reports for a single quarter. Q6 and Q9 are accumulated quarterly reports, respectively contain 6 months' reports and 9 months' report.

Item

FY 2024

FY 2023

FY 2022

FY 2021

FY 2020

Total Revenue

Revenue

Other Revenue, Total

Cost of Revenue, Total

Gross Profit

Operating Expense

768.00K

855.96K

2.61M

1.27M

244.21K

Selling/General/Admin.Expenses,Total

645.10K

640.27K

1.22M

1.21M

241.39K

Research & Development

11.43K

Depreciation/Amortization

Interest Exp.(Inc.), Net-Operating, Total

23.95K

1.02K

1.15K

Unusual Expense (Income)

98.95K

214.68K

1.39M

50.90K

2.82K

Other Operating Expenses, Total

Operating Income

-768.00K

-855.96K

-2.61M

-1.27M

-244.21K

Interest Inc.(Exp.),Net-Non-Op.,Total

-292.77K

4.00K

-210

Gain(Loss) on Sale of Assets

Other, Net

78.60K

103.65K

111.10K

22.19K

Net Income Before Taxes

-982.17K

-748.31K

-2.49M

-1.25M

-244.42K

Provision for Income Taxes

-10.09K

Net Income After Taxes

-982.17K

-748.31K

-2.49M

-1.25M

-234.33K

Minority Interest

Equity in Affiliates

U.S. GAAP Adjustment

Net Income Before Extra. Items

-982.17K

-748.31K

-2.49M

-1.25M

-234.33K

Total Extraordinary Items

Net Income

-982.17K

-748.31K

-2.49M

-1.25M

-234.33K

Total Adjustments to Net Income

Income Available to Com Excl ExtraOrd

-982.17K

-748.31K

-2.49M

-1.25M

-234.33K

Income Available to Com Incl ExtraOrd

-982.17K

-748.31K

-2.49M

-1.25M

-234.33K

Dilution Adjustment

Diluted Net Income

-982.17K

-748.31K

-2.49M

-1.25M

-234.33K

Diluted Weighted Average Shares

22.25M

17.02M

13.16M

6.47M

4.41M

Diluted EPS Excluding ExtraOrd Items

-0.04413

-0.04396

-0.18963

-0.19274

-0.05315

Diluted EPS including ExtraOrd Items

-0.044134

-0.043963

-0.189626

-0.192741

-0.05315

DPS – Common Stock Primary Issue

Diluted Normalized EPS

-0.03969

-0.03135

-0.08395

-0.18487

-0.05273