Quarterly report [Sections 13 or 15(d)]

Condensed Statements of Operations (Unaudited)

v3.25.3
Condensed Statements of Operations (Unaudited) - USD ($)
3 Months Ended 9 Months Ended
Sep. 30, 2025
Sep. 30, 2024
Sep. 30, 2025
Sep. 30, 2024
REVENUE $ 2,423,000 $ 4,431,000 $ 8,142,000 $ 12,756,000
COST OF REVENUE 1,343,000 2,706,000 4,557,000 7,653,000
GROSS PROFIT 1,080,000 1,725,000 3,585,000 5,103,000
OPERATING EXPENSE        
Selling, marketing and advertising 1,699,000 2,397,000 6,198,000 7,306,000
Engineering, technology and development 667,000 914,000 2,290,000 3,405,000
General and administrative 1,765,000 1,935,000 4,938,000 6,558,000
Contingent consideration 0 (68,000) (14,000) (15,000)
Total operating expense 4,131,000 5,178,000 13,412,000 17,254,000
NET OPERATING LOSS (3,051,000) (3,453,000) (9,827,000) (12,151,000)
OTHER INCOME (EXPENSE)        
Gain on sale of intangible assets 0 0 343,000 144,000
Change in fair value of warrant liability 1,073,000 198,000 1,934,000 1,104,000
Interest (expense) income, including change in fair value of debt accounted for at fair value (1,010,000) (45,000) (2,231,000) (78,000)
Debt issue costs (415,000) 0 (554,000) 0
Other (expense) income, net 2,000 4,000 (79,000) (30,000)
Total other income (expense) (511,000) (179,000) (748,000) 804,000
Loss before income taxes (3,562,000) (3,632,000) (10,575,000) (11,347,000)
Provision (benefit) for income taxes 0 0 0 0
NET LOSS $ (3,562,000) $ (3,632,000) $ (10,575,000) $ (11,347,000)
Net income (loss) per share attributable to common stockholders        
Basic net income (loss) per common share (in dollars per share) $ 3.25 $ (21.47) $ (4.96) $ (80.1)
Weighted-average number of common shares outstanding, basic (in shares) 1,090,129 248,007 719,639 182,738
Diluted net loss per common share (in dollars per share) $ (2.65) $ (21.47) $ (4.96) $ (80.1)
Weighted-average number of common shares outstanding, diluted (in shares) 1,561,806 248,007 719,639 182,738
Superbiz Acquisition [Member]        
OPERATING EXPENSE        
Contingent consideration   $ 0   $ 142,000
OTHER INCOME (EXPENSE)        
Loss on extinguishment of liability $ (161,000) $ (336,000) $ (161,000) $ (336,000)