Financial Analysis
Filing-based analysis. Market pricing is not included. Fundamentals from SEC filings; economic data from FRED and the BLS. About our data
Filing evidence summary
Mixed evidenceCoverage 4/5 core metricsLatest reported free cash flow was -$8M.
Backward-looking filed evidence under visible rules - not a rating, forecast or investment advice. Missing data is never scored.
Evidence signals
- Free cash flow was negative
Latest reported free cash flow was -$8M.
Why this surfaced
Free cash flow = operating cash flow minus capital expenditures; positive is supporting evidence, not a valuation conclusion. Period end 2025-12-31.
- 2 filing risk checks flagged
Flagged areas: Solvency & liquidity, Dilution.
Why this surfaced
The full financial analysis shows each value, threshold, and sector limitation.
- Operating margin was stable
Operating margin changed -0.9 percentage points from the prior annual period.
Why this surfaced
Direction threshold: more than +1 percentage point constructive; below -1 point caution. Period end 2025-12-31.
- Revenue expanded
Latest reported annual revenue changed +20.8% from the prior reported annual observation.
Why this surfaced
Direction threshold: above +2% constructive; below -2% caution; otherwise monitor. This is not labeled one-year growth when filing periods have a gap. Period end 2025-12-31.
Core trend metrics
Hover a tile for its exact definition; the Statements tab carries per-cell filing citations.
Where to look next
Risk checks
- Solvency & liquidity
- Dilution
Financial movement
- Cash→ flat
- Long-term debt→ flat
- Inventory→ flat
- Receivables→ flat
- Current assets→ flat
Source & freshness
- Source
- SEC EDGAR XBRL
- Fetched
- 2026-09-06
- Latest period end
- 2025-12-31
- Filings
- EDGAR ↗
Reported segment mix
figures as filed · share of the filed sum · change vs the prior period in the same filing- Total Revenue$4.27M50.0%+121.6% yoy
- Sales Type Lease Revenue$2.86M33.5%no prior
- Operating Lease Revenue$1.41M16.5%-26.8% yoy
Members sum to $8.54M against $27.6M consolidated (residual $19.1M) - eliminations or corporate lines the filer did not tag on this axis.
- United States$27.5M99.5%+38.1% yoy
- Canada$127K0.5%-95.7% yoy
Members sum to the consolidated $27.6M for this period.
- Service$2.42M60.3%-1.1% yoy
- Product$1.59M39.7%-57.8% yoy
Change is against the same quarter a year earlier, as reported in the same 10-Q.
Source: SEC DERA Financial Statement and Notes data sets. Dimensional XBRL facts on the business-segment, product/service and geographic axes; the engine keeps the accession of every figure. Descriptive and educational, not advice.
Peer percentiles
latest fiscal year ending 2025-12-31 · among 4,122 US-listed filers · 817 in Technology| Metric | Value | vs all filers | vs sector |
|---|---|---|---|
Revenue latest fiscal-year revenue as filed | $28M | 17thof 3,301 bottom third | 15thof 778 bottom third |
Revenue growth latest fiscal-year revenue vs the prior fiscal year | 20.8% | 79thof 3,135 top third | 74thof 743 top third |
Gross margin gross profit ÷ revenue | 12.4% | 11thof 1,603 bottom third | 9thof 555 bottom third |
Operating margin operating income ÷ revenue | -23.9% | 26thof 2,819 bottom third | 24thof 752 bottom third |
Net margin net income ÷ revenue | -21.7% | 24thof 3,263 bottom third | 23rdof 770 bottom third |
Free-cash-flow margin (operating cash flow − |capex|) ÷ revenue | -30.8% | 18thof 2,679 bottom third | 14thof 701 bottom third |
Return on equity net income ÷ stockholders' equity (positive equity only) | -20.5% | 28thof 3,577 bottom third | 24thof 720 bottom third |
Stock comp ÷ revenue stock-based compensation ÷ revenue · lower is ranked higher | 0.1% | 97thof 2,895 top third | 99thof 729 top third |
Days sales outstanding receivables ÷ revenue × 365 · lower is ranked higher | 41 days | 60thof 2,398 middle third | 74thof 712 top third |
Cash-flow accrual ratio (net income − operating cash flow) ÷ average total assets · lower is ranked higher | -0.4% | 23rdof 3,577 bottom third | 14thof 722 bottom third |
Balance-sheet accrual ratio change in net operating assets ÷ average net operating assets · lower is ranked higher | 503.4% | 1stof 3,059 bottom third | 1stof 634 bottom third |
Each filer's latest fiscal year as stored by the nightly crawl; fiscal year ends differ across the universe. A metric ranks only filers for which it is computable from filed facts. Ties split; a rank reads "better than N% of filers" in the metric's own direction. Descriptive and educational, not a rating.
Earnings quality
latest fiscal year ending 2025-12-31 · accruals and cash conversion as filedPer fiscal year from filed facts: cash conversion = operating cash flow / net income (net income > 0); cash-flow accrual ratio = (net income - operating cash flow) / average total assets; balance-sheet accrual ratio = change in net operating assets / average net operating assets, NOA = (assets - cash) - (liabilities - debt). Descriptive; a missing input yields a missing ratio. High accrual ratios and cash conversion well below one are the measures the accruals literature associates with less persistent earnings; they are screens to read the cash-flow statement with, not conclusions. The per-year series is part of Pro risk analysis.
Point-in-time ledger
first-reported vs latest filing · periods since 2020-01-01 · 67 changed periods, 30 largest shown| Line item | Period | First reported | Latest filing | Change | Filings |
|---|---|---|---|---|---|
| Diluted shares WeightedAverageNumberOfDilutedSharesOutstanding | quarter 2020-03-31 | 8,726 shares 10-Q 2020-05-15 | 8,726,000 shares 10-Q 2021-05-14 | +99900.0% | first · latest |
| Basic shares WeightedAverageNumberOfSharesOutstandingBasic | quarter 2020-03-31 | 8,726 shares 10-Q 2020-05-15 | 8,726,000 shares 10-Q 2021-05-14 | +99900.0% | first · latest |
| Gross profit GrossProfit | quarter 2022-06-30 | $81K 10-Q 2022-08-15 | -$1.23M 10-K 2024-07-26 | -1617.3% | first · latest · 4 filings carry it |
| Operating income OperatingIncomeLoss | quarter 2023-03-31 | $55K 10-Q 2023-05-15 | $675K 10-Q 2024-09-10 | +1127.3% | first · latest · 3 filings carry it |
| Net income NetIncomeLoss | quarter 2023-03-31 | $122K 10-Q 2023-05-15 | $742K 10-Q 2024-09-10 | +508.2% | first · latest · 3 filings carry it |
| Net income NetIncomeLoss | quarter 2023-06-30 | -$319K 10-Q 2023-08-14 | $848K 10-Q 2024-10-08 | +365.8% | first · latest · 3 filings carry it |
| Operating income OperatingIncomeLoss | quarter 2023-06-30 | -$378K 10-Q 2023-08-14 | $789K 10-Q 2024-10-08 | +308.7% | first · latest · 3 filings carry it |
| Operating cash flow NetCashProvidedByUsedInOperatingActivities | quarter 2021-03-31 | $590K 10-Q 2021-05-14 | -$941K 10-Q 2022-05-16 | -259.5% | first · latest |
| Net income NetIncomeLoss | quarter 2022-03-31 | -$788K 10-Q 2022-05-16 | -$2.55M 10-K 2024-07-26 | -223.7% | first · latest · 4 filings carry it |
| Operating income OperatingIncomeLoss | quarter 2022-03-31 | -$871K 10-Q 2022-05-16 | -$2.63M 10-K 2024-07-26 | -202.4% | first · latest · 3 filings carry it |
| Gross profit GrossProfit | quarter 2022-03-31 | $875K 10-Q 2022-05-16 | -$888K 10-K 2024-07-26 | -201.5% | first · latest · 4 filings carry it |
| Operating income OperatingIncomeLoss | fiscal year 2023-12-31 | -$2.65M 10-K 2024-07-26 | -$7.04M 10-K 2025-04-15 | -165.1% | first · latest |
| Gross profit GrossProfit | quarter 2022-09-30 | $861K 10-Q 2022-11-14 | $2.17M 10-K 2024-07-26 | +152.5% | first · latest · 3 filings carry it |
| Net income NetIncomeLoss | quarter 2022-09-30 | -$1.31M 10-Q 2022-11-14 | $2K 10-K 2024-07-26 | +100.2% | first · latest · 3 filings carry it |
| Diluted shares WeightedAverageNumberOfDilutedSharesOutstanding | quarter 2022-09-30 | 9,770,000 shares 10-Q 2022-11-14 | 10,441 shares 10-K 2024-07-26 | -99.9% | first · latest · 3 filings carry it |
| Operating income OperatingIncomeLoss | quarter 2022-09-30 | -$1.44M 10-Q 2022-11-14 | -$131K 10-K 2024-07-26 | +90.9% | first · latest · 3 filings carry it |
| Receivables AccountsReceivableNetCurrent | balance at 2023-12-31 | $9.01M 10-K 2024-07-26 | $1.22M 10-K 2025-04-15 | -86.5% | first · latest · 5 filings carry it |
| Gross profit GrossProfit | fiscal year 2023-12-31 | $8.35M 10-K 2024-07-26 | $2.23M 10-K 2025-04-15 | -73.3% | first · latest |
| Revenue RevenueFromContractWithCustomerExcludingAssessedTax | fiscal year 2023-12-31 | $41.5M 10-K 2024-07-26 | $11.1M 10-K 2025-04-15 | -73.2% | first · latest |
| Gross profit GrossProfit | quarter 2024-03-31 | $1.73M 10-Q 2024-09-10 | $535K 10-Q 2025-05-15 | -69.0% | first · latest |
| Revenue RevenueFromContractWithCustomerExcludingAssessedTax | quarter 2024-03-31 | $8.59M 10-Q 2024-09-10 | $3.31M 10-Q 2025-05-15 | -61.4% | first · latest |
| Operating income OperatingIncomeLoss | quarter 2024-03-31 | -$1.11M 10-Q 2024-09-10 | -$1.73M 10-Q 2025-05-15 | -56.1% | first · latest |
| Operating income OperatingIncomeLoss | quarter 2022-06-30 | -$2.5M 10-Q 2022-08-15 | -$3.81M 10-K 2024-07-26 | -52.3% | first · latest · 3 filings carry it |
| Net income NetIncomeLoss | quarter 2022-06-30 | -$2.52M 10-Q 2022-08-15 | -$3.83M 10-K 2024-07-26 | -52.0% | first · latest · 4 filings carry it |
| Net income NetIncomeLoss | fiscal year 2022-12-31 | -$3.64M 10-K 2023-04-11 | -$5.42M 10-K 2024-07-26 | -49.0% | first · latest |
| Revenue RevenueFromContractWithCustomerExcludingAssessedTax | quarter 2024-06-30 | $6.34M 10-Q 2024-10-08 | $3.4M 10-Q 2025-08-14 | -46.5% | first · latest |
| Operating income OperatingIncomeLoss | fiscal year 2022-12-31 | -$4.03M 10-K 2023-04-11 | -$5.81M 10-K 2024-07-26 | -44.2% | first · latest |
| Gross profit GrossProfit | quarter 2023-06-30 | $2.71M 10-Q 2023-08-14 | $3.88M 10-Q 2024-10-08 | +43.0% | first · latest · 3 filings carry it |
| Revenue RevenueFromContractWithCustomerExcludingAssessedTax | quarter 2024-09-30 | $10.9M 10-Q 2024-11-14 | $6.42M 10-Q 2025-11-14 | -41.2% | first · latest |
| Gross profit GrossProfit | fiscal year 2022-12-31 | $4.61M 10-K 2023-04-11 | $2.83M 10-K 2024-07-26 | -38.7% | first · latest |
First filing reporting each period vs the latest filing carrying it (10-K and 10-Q only, periods since 2020, the extractor's winning tag per concept); a change under 0.5% is treated as rounding. A change can be a restatement, a reclassification or a re-tagging in a later comparative column; the two filings are linked so the reader can see which. Descriptive, not a verdict.
Notes by disclosure type
debt, leases, revenue, segments, contingencies, taxes and more · the filer's own wordsCommitments and contingencies · 4,506 characters as filed
7. COMMITMENTS AND CONTINGENCIES Leases The Company leases certain offices, facilities and equipment under operating and financing leases. The Companys leases have remaining terms ranging from less than 1 year to 5 years, some of which contain options to extend up to 3 years. As of December 31, 2025, and 2024, assets recorded under finance leases were $ 643 and $ 455 , respectively, and accumulated amortization associated with finance leases were $ 311 and $ 234 , respectively. As of December 31, 2025, and 2024, assets recorded under operating leases were $ 1,273 and $ 995 , respectively, and accumulated amortization associated with operating leases were $ 129 and $ 465 , respectively. During the year ended December 31, 2025, the Company executed a third amendment to its operating lease for its corporate offices in Fort Lee, New Jersey, extending the lease term through January 2029. The Company accounted for the lease extension as a modification in which the modified lease classification remained an operating lease. The related right-of-use asset and lease liability were remeasured as a result of the lease modification, for which the Company recorded an increase of approximately $ 265 in right-of-use assets and $ 265 in lease liabilities. Additionally, during the year ended December 31, 2025, the Company executed a first amendment to its operating lease for its facility in Champlin, Minnesota, extending the lease term through March 2031. The Company accounted for the lease ex …
CommitmentsAndContingenciesDisclosureTextBlock · excerpt; the full note is in the filing
Revenue disaggregation · 792 characters as filed
The following table presents the Companys revenues disaggregated by revenue discipline: SCHEDULE OF REVENUE DISAGGREGATED For the Year Ended December 31, 2025 2024 Revenues - ASC 606 Products $ 13,914 $ 12,262 Services 9,442 8,690 Total revenues - ASC 606 23,356 20,952 Revenues - ASC 842 Sales-type lease revenue 2,860 - Operating lease revenue 1,411 1,927 Total revenues - ASC 842 4,271 1,927 Total revenue $ 27,627 $ 22,879 The following table presents future sales-type lease payments to be received as of December 31, 2025: SCHEDULE OF FUTURE SALES TYPE LEASE PAYMENTS For the Years Ending December 31, Total 2026 $ 349 2027 349 2028 349 2029 349 2030 349 Thereafter 1,650 Total undiscounted lease payments 3,395 Less: imputed interest (578 ) Net investment in sales-type leases $ 2,817 …
DisaggregationOfRevenueTableTextBlock · excerpt; the full note is in the filing
Share-based compensation · 6,696 characters as filed
9. STOCK-BASED COMPENSATION Stock-Based Compensation On October 13, 2021, the Companys board of directors adopted the 2021 Long-Term Incentive Plan (the 2021 Plan), subject to stockholder approval, which was obtained on November 11, 2021. The 2021 Plan supplemented the 2011 Long-Term Incentive Plan (2011 Plan), which expired on May 11, 2021, and which replaced and superseded the 2009 Equity Incentive Plan (2009 Plan), as noted above. The Companys outside directors and its employees, including the principal executive officer, principal financial officer and other named executive officers, and certain contractors are all eligible to participate in the 2021 Plan. The 2021 Plan allows for the granting of incentive stock options, non-qualified stock options, stock appreciation rights, restricted stock, restricted stock units, performance awards, dividend equivalent rights, and other awards, which may be granted singly, in combination, or in tandem, and upon such terms as are determined by the Board or a committee of the board that is designated to administer the 2021 Plan. Subject to certain adjustments, the maximum number of shares of the Companys common stock that may be delivered pursuant to awards under the 2021 Plan is 900,000 shares plus any increase by any Prior Plan Awards (as defined in the 2021 Plan) eligible for reuse ( 700,000 shares) as of December 31, 2025, of which one hundred percent ( 100 %) may be delivered pursuant to incentive stock options. As of December 31, …
DisclosureOfCompensationRelatedCostsShareBasedPaymentsTextBlock · excerpt; the full note is in the filing
Income taxes · 8,743 characters as filed
10. INCOME TAXES The components of loss before income taxes related to continuing operations are summarized below: SCHEDULE OF LOSS BEFORE INCOME TAXES For the Year Ended December 31, 2025 2024 Loss before income taxes U.S. operations $ (6,374 ) $ (4,767 ) Loss from continuing operations $ (6,374 ) $ (4,767 ) The components of the income tax expense (benefit) related to continuing operations were as follows : SCHEDULE OF INCOME TAX PROVISION For the Year Ended December 31, 2025 2024 Current Federal $ 69 $ (1,128 ) State 5 (290 ) Income tax expense (benefit) $ 74 $ (1,418 ) A reconciliation from the statutory U.S. income tax rate and the Companys effective income tax rate for continuing operations, as computed on loss before taxes, is as follows: SCHEDULE OF INCOME TAX RATE RECONCILIATION For the Year Ended December 31, 2025 2024 Federal income tax at statutory rate (1,338 ) 21.0 % (1,001 ) 21.0 % State and local income tax, net 172 (2.8 )% (214 ) 4.5 % Non-deductible executive compensation - - 85 (1.8 )% Other permanent items 72 (1.1 )% 36 (0.8 )% Expired foreign tax credits 135 (2.1 )% 652 (13.7 )% Valuation Allowance 878 (13.8 )% (1,025 ) 21.5 % True-up 153 (2.4 )% 49 (1.0 )% Other 2 - - - Total 74 (1.2 )% (1,418 ) 29.7 % The Companys provision for income taxes reflects an effective tax rate on loss before income taxes of (1.2) % in 2025, as compared to 29.7 % in 2024. The decrease in the Companys effective tax rate during 2025 primarily reflects the increase in valuation a …
IncomeTaxDisclosureTextBlock · excerpt; the full note is in the filing
New accounting pronouncements · 3,428 characters as filed
Recently Issued Accounting Pronouncements In December 2023, the FASB issued ASU 2023-09 Income Taxes (Topic 740): Improvements to Income Tax Disclosures related to improvements to income tax disclosures. The amendments in this update require enhanced jurisdictional and other disaggregated disclosures for the effective tax rate reconciliation and income taxes paid. The amendments in this update were adopted for the year ended December 31, 2025 on a retrospective basis and were effective for fiscal years beginning after December 15, 2024. These updates did not have a significant impact on the Companys consolidated financial statements. In November 2024, the FASB issued ASU 2024-03 Disaggregation of Income Statement Expenses, which requires public business entities to disclose additional information about specific expense categories in the notes to financial statements at interim and annual reporting periods. The amendments in ASU 2024-03 are effective for annual reporting periods beginning after December 15, 2026, and interim reporting periods beginning after December 15, 2027. Early adoption is permitted. The Company is currently assessing the impact that adoption of this new accounting guidance will have on its consolidated financial statements and footnote disclosures. In September 2025, the FASB issued ASU 2025-06, IntangiblesGoodwill and OtherInternal-Use Software (Subtopic 350-40): Targeted Improvements to the Accounting for Internal-Use Software. This ASU modernizes the …
NewAccountingPronouncementsPolicyPolicyTextBlock · excerpt; the full note is in the filing
Revenue recognition · 8,467 characters as filed
3. REVENUES Nature of the Companys products and services The Companys principal products and services include electric power systems and equipment, distributed energy resources, power generation equipment and mobile electric vehicle charging solutions. The Companys principal products and services are primarily sold in the United States. See Note 13 Business Segment, Geographic and Customer Information, for additional information. Products The Companys Electrical Infrastructure business (included in discontinued operations; see Note 11 Discontinued Operations for details) provided electric power systems and equipment and distributed energy resources that helped customers effectively and efficiently protect, control, transfer, monitor and manage their electric energy needs. The Companys Critical Power business provides customers with power generation equipment and the Companys suite of mobile e-Boost electric vehicle charging solutions. Services Power generation systems represent considerable investments that require proper maintenance and service in order to operate reliably during a time of emergency. The Companys power maintenance programs provide preventative maintenance, repair and support service for the Companys customers power generation systems. The timing of revenue recognition, customer billings and cash collections results in accounts receivable and deferred revenue at the end of each reporting period. Contract assets include unbilled amounts typically resulting fro …
RevenueFromContractWithCustomerTextBlock · excerpt; the full note is in the filing
Segment reporting · 2,832 characters as filed
13. BUSINESS SEGMENT, GEOGRAPHIC AND CUSTOMER INFORMATION The CEO, as the Chief Operating Decision Maker (CODM), organizes the Company, manages resource allocations and measures performance of the Companys single operating segment, Critical Power Solutions. The Critical Power Solutions reportable segment is the Companys Titan Energy Systems, Inc. business unit. The Critical Power Solutions segment provides mobile high capacity charging equipment, power generation equipment and aftermarket field-services in order to help customers secure fast vehicle charging where fixed charging infrastructure does not exist, and additionally to ensure smooth, uninterrupted power to operations during times of emergency. The CODM assesses the Companys performance and decides how to allocate resources based on consolidated net income (loss) in the consolidated statements of operations, which is assessed to be the segment measure of profit or loss. This measure is used to monitor actual results to evaluate the performance of the segment versus the forecasted targets. The segment assets are equal to total assets presented in the consolidated balance sheets. The significant expenses that are regularly provided to the CODM, which include costs of goods sold, selling, general and administrative expenses and research and development expenses, are disclosed in the consolidated statements of operations as a part of the consolidated net income (loss). Other segment items regularly provided to the CODM i …
SegmentReportingDisclosureTextBlock · excerpt; the full note is in the filing
Significant accounting policies · 38,649 characters as filed
2. SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES Use of Estimates The preparation of consolidated financial statements in accordance with U.S. GAAP requires management to make estimates and assumptions that affect the reported amounts of assets and liabilities and disclosures of contingent assets and liabilities at the date of the consolidated financial statements and the reported amounts of revenues and expenses during the reporting periods. The consolidated financial statements include estimates based on currently available information and managements judgment as to the outcome of future conditions and circumstances. Significant estimates in these consolidated financial statements include, but are not limited to, measurement of revenue for contracts accounted for over time, revenue recognition of and the net investment in sales-type leases, allowance for expected credit losses, inventory valuation, useful lives and impairment of long-lived assets, equity-method investment, consideration to buyer, stock-based compensation and the valuation allowance related to the Companys deferred tax assets. Changes in the status of certain facts or circumstances could result in material changes to the estimates used in the preparation of the consolidated financial statements and actual results could differ from the estimates and assumptions. Revenue Recognition from Contracts with Customers Revenue is recognized when (1) a contract with a customer exists, (2) performance obligations promised …
SignificantAccountingPoliciesTextBlock · excerpt; the full note is in the filing
Stockholders' equity · 1,041 characters as filed
8. STOCKHOLDERS EQUITY Common Stock The Company had 11,095,266 and 11,120,266 shares of common stock, $ 0.001 par value per share, outstanding as of December 31, 2025, and 2024, respectively. On November 12, 2024, the board of directors declared a one-time special cash dividend of $ 1.50 per share, or $ 16,665 in the aggregate, to shareholders of record as of December 17, 2024. The dividend was paid on January 7, 2025. Preferred Stock The board of directors is authorized, subject to any limitations prescribed by law, without further vote or action by the shareholders, to issue from time to time up to 5,000,000 shares of preferred stock, $ 0.001 par value, in one or more series. Each such series of preferred stock shall have such number of shares, designations, preferences, voting powers, qualifications, and special or relative rights or privileges as shall be determined by the board of directors, which may include, among others, dividend rights, voting rights, liquidation preferences, conversion rights and preemptive rights. …
StockholdersEquityNoteDisclosureTextBlock · excerpt; the full note is in the filing
Subsequent events · 350 characters as filed
15. SUBSEQUENT EVENTS The Company has evaluated subsequent events through the date the financial statements were issued. Based on this review, the Company concluded that no events occurred during the period subsequent to the balance sheet date that would require recognition in or disclosure within the accompanying consolidated financial statements.
SubsequentEventsTextBlock
Source: SEC DERA Financial Statement and Notes data sets (txt.tsv), excerpts of the filer's own note text; the full note is in the linked filing. Excerpts are the first part of each note exactly as tagged in the filing; open the filing for the full text and the tables. Descriptive and educational, not advice.
Fundamentals from SEC EDGAR. Scores, the DCF, and every model shown are educational analysis, not investment advice or price predictions.