XML 66 R53.htm IDEA: XBRL DOCUMENT v3.25.1
Note 9 - Segment Reporting - Disaggregation of Revenue (Details) - USD ($)
12 Months Ended
Dec. 31, 2024
Dec. 31, 2023
Revenue $ 2,378,000 $ 3,810,000
Research and development 155,000 20,000
Bad debt expense (recovery) 2,000 (52,000)
Segment profit (loss) 331,000 911,000
Loss before income tax expense [1] (4,033,000) (4,357,000)
Bad debt recovery (2,000) 52,000
Amortization expense   345,000
Impairment charges 0 262,000
Casualty gain 0 (400,000)
Operating Segments [Member] | Managed Services [Member]    
Revenue 2,062,000 2,518,000
Labor and labor-related (1) [2] 132,000 125,000
Research and development 0  
Bad debt expense (recovery) 0 0
Other segment items (2) [3] 0 13,000
Segment profit (loss) $ 724,000 $ 834,000
Segment margin 35.00% 33.00%
Bad debt recovery $ 0 $ 0
Amortization expense   0
Impairment charges   3,000
Casualty gain   0
Operating Segments [Member] | Managed Services [Member] | Network Services [Member]    
Revenue 1,990,000 2,301,000
Operating Segments [Member] | Managed Services [Member] | Video Collaboration Service [Member]    
Revenue 56,000 183,000
Operating Segments [Member] | Managed Services [Member] | Professional and Other Services [Member]    
Revenue 16,000 34,000
Operating Segments [Member] | Managed Services [Member] | Inventory and Inventory-related [Member]    
Cost of Revenue 0 0
Operating Segments [Member] | Managed Services [Member] | Circuit and Network [Member]    
Cost of Revenue 1,202,000 1,529,000
Operating Segments [Member] | Managed Services [Member] | Other Non-inventory [Member]    
Cost of Revenue 4,000 14,000
Operating Segments [Member] | Collaboration Products [Member]    
Revenue 316,000 1,292,000
Labor and labor-related (1) [2] 596,000 863,000
Research and development 145,000  
Bad debt expense (recovery) 2,000 (52,000)
Other segment items (2) [3] 0 53,000
Segment profit (loss) $ (719,000) $ (440,000)
Segment margin (228.00%) (34.00%)
Bad debt recovery $ (2,000) $ 52,000
Amortization expense   345,000
Impairment charges   259,000
Casualty gain   (400,000)
Operating Segments [Member] | Collaboration Products [Member] | Network Services [Member]    
Revenue 0 0
Operating Segments [Member] | Collaboration Products [Member] | Video Collaboration Service [Member]    
Revenue 316,000 1,291,000
Operating Segments [Member] | Collaboration Products [Member] | Professional and Other Services [Member]    
Revenue 0 1,000
Operating Segments [Member] | Collaboration Products [Member] | Inventory and Inventory-related [Member]    
Cost of Revenue 273,000 500,000
Operating Segments [Member] | Collaboration Products [Member] | Circuit and Network [Member]    
Cost of Revenue 0
Operating Segments [Member] | Collaboration Products [Member] | Other Non-inventory [Member]    
Cost of Revenue 19,000 164,000
Segment Reporting, Reconciling Item, Corporate Nonsegment [Member]    
Revenue 2,378,000 3,810,000
Labor and labor-related (1) [2] 728,000 988,000
Research and development 145,000  
Bad debt expense (recovery) 2,000  
Other segment items (2) [3] 0 66,000
Segment profit (loss) 5,000 394,000
Corporate expenses (3) [4] 4,127,000 4,406,000
Stock Based Compensation 62,000 504,000 [4]
Interest income (151,000) (159,000) [4]
Loss before income tax expense (4,033,000) (4,357,000) [4]
Bad debt recovery (2,000)  
Segment Reporting, Reconciling Item, Corporate Nonsegment [Member] | Network Services [Member]    
Revenue 1,990,000 2,301,000
Segment Reporting, Reconciling Item, Corporate Nonsegment [Member] | Video Collaboration Service [Member]    
Revenue 372,000 1,474,000
Segment Reporting, Reconciling Item, Corporate Nonsegment [Member] | Professional and Other Services [Member]    
Revenue 16,000 35,000
Segment Reporting, Reconciling Item, Corporate Nonsegment [Member] | Inventory and Inventory-related [Member]    
Cost of Revenue 273,000 500,000
Segment Reporting, Reconciling Item, Corporate Nonsegment [Member] | Circuit and Network [Member]    
Cost of Revenue 1,202,000 1,529,000
Segment Reporting, Reconciling Item, Corporate Nonsegment [Member] | Other Non-inventory [Member]    
Cost of Revenue $ 23,000 $ 178,000
[1] Other income (expense) for our segments includes interest expense and non-operating income. Corporate other income includes interest income on our cash and cash equivalents.
[2] Includes direct labor costs (including sales and marketing costs), employment taxes, employee benefits, worker's compensation, and office expenses. For the year ended December 31, 2024, this also includes $46,000of severance costs.
[3] Other segment items include other income and expenses, net, interest expense, certain professional services, and miscellaneous taxes and fees.
[4] Represents general and administrative costs, less the amounts allocated to the segments for labor and benefits, general liability insurance, professional services, property taxes, and interest income. For the year ended December 31, 2024, this also includes severance costs of $59,000 and franchise taxes of $176,000.