XML 53 R43.htm IDEA: XBRL DOCUMENT v3.25.3
Note 8 - Segment Reporting - Disaggregation of Revenue (Details) - USD ($)
3 Months Ended 9 Months Ended
Sep. 30, 2025
Sep. 30, 2024
Sep. 30, 2025
Sep. 30, 2024
Revenue $ 601,000 $ 578,000 $ 1,815,000 $ 1,815,000
Segment profit 244,000 79,000 720,000 196,000
Interest income, net [1] 29,000 32,000 104,000 110,000
Loss before income tax expense (2,290,000) (1,040,000) (3,560,000) (3,150,000)
Severance   46   46
Bad debt recovery     (18,000) 0
Crypto Asset, Unrealized Gain (Loss), Nonoperating (1,517,000) 0 (1,486,000) 0
Operating Segments [Member]        
Revenue 504,000 578,000 1,716,000 1,815,000
Labor and labor-related [2] 65,000 209,000 210,000 609,000
Cost of Revenue 281,000 261,000 898,000 897,000
Other segment items [3] 6,000 15,000 1,000 (12,000)
Segment profit $ 152,000 $ (24,000) $ 625,000 $ (120,000)
Segment profit margin %
Operating Segments [Member] | Network Services [Member]        
Revenue $ 477,000 $ 502,000 $ 1,457,000 $ 1,489,000
Operating Segments [Member] | Video Collaboration Service [Member]        
Revenue 24,000 74,000 249,000 316,000
Operating Segments [Member] | Professional and Other Services [Member]        
Revenue 3,000 2,000 10,000 10,000
Operating Segments [Member] | Managed Services [Member]        
Revenue 490,000 510,000 1,495,000 1,540,000
Labor and labor-related [2] 65,000 33,000 197,000 95,000
Cost of Revenue 281,000 261,000 879,000 897,000
Other segment items [3] 0 1,000 1,000 0
Segment profit $ 144,000 $ 215,000 $ 418,000 $ 545,000
Segment profit margin % 29.00% 42.00% 28.00% 35.00%
Severance   $ 0   $ 0
Professional services   0   0
Bad debt recovery     $ 0  
Operating Segments [Member] | Managed Services [Member] | Network Services [Member]        
Revenue $ 477,000 502,000 1,457,000 1,489,000
Operating Segments [Member] | Managed Services [Member] | Video Collaboration Service [Member]        
Revenue 10,000 6,000 28,000 41,000
Operating Segments [Member] | Managed Services [Member] | Professional and Other Services [Member]        
Revenue 3,000 2,000 10,000 10,000
Operating Segments [Member] | Managed Services [Member] | Property and Office Expense [Member]        
Cost of Revenue       0
Operating Segments [Member] | Managed Services [Member] | Inventory and Inventory-related [Member]        
Cost of Revenue   0   0
Operating Segments [Member] | Managed Services [Member] | Other Non-inventory [Member]        
Cost of Revenue       3,000
Operating Segments [Member] | Collaboration Products [Member]        
Revenue 14,000 68,000 221,000 275,000
Labor and labor-related [2] 0 176,000 13,000 514,000
Cost of Revenue 0 0 19,000 0
Other segment items [3] 6,000 14,000 0 (12,000)
Segment profit $ 8,000 $ (239,000) $ 207,000 $ (665,000)
Segment profit margin % 57.00% (351.00%) 94.00% (242.00%)
Severance   $ 46   $ 46
Professional services   35,000   144,000
Bad debt recovery     $ (18,000)  
Operating Segments [Member] | Collaboration Products [Member] | Network Services [Member]        
Revenue $ 0 0 0 0
Operating Segments [Member] | Collaboration Products [Member] | Video Collaboration Service [Member]        
Revenue 14,000 68,000 221,000 275,000
Operating Segments [Member] | Collaboration Products [Member] | Professional and Other Services [Member]        
Revenue 0 0 0 0
Operating Segments [Member] | Collaboration Products [Member] | Property and Office Expense [Member]        
Cost of Revenue       45,000
Operating Segments [Member] | Collaboration Products [Member] | Inventory and Inventory-related [Member]        
Cost of Revenue   36,000   185,000
Operating Segments [Member] | Collaboration Products [Member] | Other Non-inventory [Member]        
Cost of Revenue       18,000
Segment Reporting, Reconciling Item, Corporate Nonsegment [Member]        
Digital asset revenue, net (89,000) [4]   (90,000) [5]  
Other digital asset expenses 107,000 [6]   107,000 [7]  
Corporate expenses 936,000 [8] 988,000 [9] 2,786,000 [10] 3,018,000 [11]
Unrealized gain 1,517,000      
Interest income, net (29,000) (32,000) [9] (104,000) (110,000) [11]
Loss before income tax expense $ (2,290,000) (1,040,000) [9] (3,560,000) (3,150,000) [11]
Severance   60 [9]   60 [11]
Professional services   35,000   144,000
Bad debt recovery     (18,000)  
Crypto Asset, Unrealized Gain (Loss), Nonoperating     $ 1,486,000  
Stock compensation [11]       62,000
Segment Reporting, Reconciling Item, Corporate Nonsegment [Member] | Property and Office Expense [Member]        
Cost of Revenue       45,000
Segment Reporting, Reconciling Item, Corporate Nonsegment [Member] | Inventory and Inventory-related [Member]        
Cost of Revenue   $ 36,000   185,000
Segment Reporting, Reconciling Item, Corporate Nonsegment [Member] | Other Non-inventory [Member]        
Cost of Revenue       $ 21,000
[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 and unrealized gains from the fair-value remeasurement of digital assets.
[2] Includes direct labor costs (including sales and marketing costs), employment taxes, employee benefits, worker's compensation, and office expenses.
[3] Other segment items include other income and expenses, net, interest expense, certain professional services, and miscellaneous taxes and fees.
[4] Digital asset revenue, net, includes staking reward revenue of $97,000 and $99,000 for the three and nine months ended September 30, 2025, respectively, offset by cost of revenue of $8,000 and $9,000 for the three and nine months ended September 30, 2025, respectively.
[5] Digital asset revenue, net, includes staking reward revenue of $97,000 and $99,000 for the three and nine months ended September 30, 2025, respectively, offset by cost of revenue of $8,000 and $9,000 for the three and nine months ended September 30, 2025, respectively.
[6] Other digital asset expenses include cash advisory fees of $23,000, and stock-based advisory fees of $84,000, for the three and nine months ended September 30, 2025.
[7] Other digital asset expenses include cash advisory fees of $23,000, and stock-based advisory fees of $84,000, for the three and nine months ended September 30, 2025.
[8] 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.
[9] 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.
[10] 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.
[11] 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.