• $2.5M
    Market Cap
  • -43.62%
    1-Year Change
  • Advertising Agencies
    Industry
Annual
Quarterly
12/31/2025
12/31/2024
12/31/2023
12/31/2022
Income Statement
Total Operating Revenue
4.6M
-70.11%
15.4M
-49.52%
30.6M
+16.58%
26.2M
-44.57%
Cost of Revenue
4.3M
-71.58%
15.0M
-51.67%
31.0M
+17.37%
26.4M
-44.04%
Gross Profit
353,000
-20.85%
446,000
+202.29%
-436,000
+124.74%
-194,000
-297.96%
Sales and Marketing Expense
0
-100.00%
207,000
-22.47%
267,000
-0.74%
269,000
-63.15%
Research and Development Expense
0
N/A
0
+100.00%
-17,000
-92.61%
-230,000
-29.45%
Depreciation and Amortization Expense
232,000
-75.27%
938,000
-27.17%
1.3M
-41.85%
2.2M
+250.47%
Total Operating Expenses
2.3M
-45.13%
4.2M
-24.62%
5.6M
-48.96%
10.9M
-20.19%
Operating Profit
-2.0M
-48.02%
-3.8M
-37.51%
-6.0M
-45.94%
-11.1M
-18.18%
Interest Income
N/A
N/A
N/A
N/A
N/A
N/A
N/A
N/A
Interest Expense
N/A
N/A
N/A
N/A
N/A
N/A
N/A
N/A
Interest Income and Expense and Net
0
N/A
0
N/A
0
N/A
0
+100.00%
Total Nonoperating Income and Expense
183,000
-52.71%
387,000
+975.00%
36,000
-97.28%
1.3M
-88.04%
Income before Taxes
-1.8M
-47.48%
-3.4M
-43.61%
-6.0M
-38.98%
-9.8M
+290.04%
Income Taxes
1,000
-99.75%
399,000
+20,050.00%
-2,000
-33.33%
-3,000
-101.69%
Extraordinary Items
N/A
N/A
N/A
N/A
N/A
N/A
2.1M
N/A
Net Income
-1.8M
-52.94%
-3.8M
-37.04%
-6.0M
-38.98%
-9.8M
+255.52%
Net Income from Continuing Operations Applicable to Common
-1.8M
-47.48%
-3.4M
-43.61%
-6.0M
-38.98%
-9.8M
+290.04%
Basic EPS and Net Income
-0.67
-63.98%
-1.86
+124.10%
-0.83
-39.42%
-1.37
+1,612.50%
Diluted EPS and Net Income
-0.67
-63.98%
-1.86
+124.10%
-0.83
-39.42%
-1.37
+1,612.50%
Basic Weighted Average Shares
2.7M
+31.39%
2.0M
-71.90%
7.2M
+0.82%
7.1M
-78.41%
Diluted Weighted Average Shares
2.7M
+31.39%
2.0M
-71.90%
7.2M
+0.82%
7.1M
-78.41%
Balance Sheet
Cash and Cash Equivalents
970,000
+19.46%
812,000
-0.61%
817,000
-81.39%
4.4M
-38.80%
Short-Term Investments
N/A
N/A
N/A
N/A
N/A
N/A
N/A
N/A
Cash and Cash Equivalents and Short-Term Investments
970,000
+19.46%
812,000
-0.61%
817,000
-81.39%
4.4M
-38.80%
Total Current Assets
7.6M
-17.63%
9.2M
+2.38%
9.0M
-27.23%
12.3M
-38.18%
Accumulated Depreciation
1.8M
+4.70%
1.7M
-9.56%
1.9M
-14.66%
2.2M
-4.37%
Property and Plant and Equipment and Net
142,000
+22.41%
116,000
-46.05%
215,000
-13.65%
249,000
-33.60%
Total Long-Term Assets
142,000
+22.41%
116,000
-46.05%
215,000
-13.65%
249,000
-33.60%
Total Assets
9.7M
-0.08%
9.7M
-13.77%
11.2M
-42.86%
19.7M
-39.76%
Income Taxes Payable
3.3M
+5.55%
3.2M
-1.31%
3.2M
-1.66%
3.2M
-8.09%
Total Short-Term Debt
N/A
N/A
N/A
N/A
N/A
N/A
N/A
N/A
Total Current Liabilities
5.1M
-13.24%
5.8M
+20.41%
4.9M
-14.82%
5.7M
-35.38%
Total Long-Term Debt
125,000
+2.46%
122,000
-1.61%
124,000
N/A
N/A
N/A
Total Long-Term Liabilities
281,000
+130.33%
122,000
-1.61%
124,000
-91.92%
1.5M
-19.51%
Total Liabilities
5.3M
-11.61%
6.0M
+19.86%
5.0M
-32.36%
7.4M
-32.25%
Retained Earnings
-65.2M
+2.79%
-63.5M
+6.30%
-59.7M
+11.52%
-53.5M
+22.39%
Total Stockholders Equity
4.3M
+18.73%
3.7M
-41.51%
6.3M
-49.14%
12.3M
-43.50%
Total Shares Outstanding
3.3M
+42.03%
2.3M
-68.06%
7.2M
+0.42%
7.2M
-79.69%
Cash Flow
Cash from Operating Activities
-929,000
-54.86%
-2.1M
+2.29%
-2.0M
-36.93%
-3.2M
-63.91%
Capital Expenditures
65,000
+2,066.67%
3,000
-96.30%
81,000
N/A
0
-100.00%
Cash from Investing Activities
-144,000
-116.09%
895,000
+158.23%
-1.5M
-378.44%
552,000
+110.10%
Dividends Paid
N/A
N/A
N/A
N/A
N/A
N/A
N/A
N/A
Cash from Financing Activities
1.2M
+7.69%
1.1M
N/A
0
N/A
0
-100.00%
Financials Ratio
Gross Margin
7.65%
+164.84%
2.89%
+302.65%
-1.43%
+92.77%
-0.74%
-457.07%
Operating Margin
-42.33%
+73.94%
-24.33%
+23.80%
-19.66%
-53.62%
-42.39%
+47.61%
Return on Assets
-18.28%
-49.16%
-35.96%
-7.03%
-38.68%
+3.28%
-37.45%
+262.38%
Return on Equity
-44.24%
-41.70%
-75.89%
+17.83%
-64.41%
+12.03%
-57.49%
+258.11%
Revenue Growth
-70.11%
+41.59%
-49.52%
-398.66%
16.58%
+137.20%
-44.57%
-291.90%
Current Ratio
1.49
-5.06%
1.57
-14.98%
1.85
-14.57%
2.16
-4.33%
Cash Ratio
0.19
+37.65%
0.14
-17.47%
0.17
-78.15%
0.77
-5.29%
Debt-to-Equity Ratio
N/A
N/A
N/A
N/A
N/A
N/A
N/A
N/A
Debt-to-Assets Ratio
N/A
N/A
N/A
N/A
N/A
N/A
N/A
N/A

Earnings & Revenue History

Debt-to-Assets

Cash Flow