XML 39 R28.htm IDEA: XBRL DOCUMENT v3.25.1
REVENUE (Tables)
3 Months Ended
Mar. 31, 2025
Revenue from Contract with Customer [Abstract]  
SCHEDULE OF DISAGGREGATES OF REVENUE

The following table disaggregates the Company’s revenue for the three-month periods ended March 31, 2025 and 2024 (in thousands):

 

 

   Hardware   Monitoring   Total 
Three months ended March 31, 2025:               
PG Segment  $1,681   $1,206   $2,887 
CP Segment   148    63    211 
Total Revenue  $1,829   $1,269   $3,098 

 

   Hardware   Monitoring   Total 
Three months ended March 31, 2024:               
PG Segment  $753   $1,041   $1,794 
CP Segment   277    61    338 
Total Revenue  $1,030   $1,102   $2,132 
SCHEDULE OF DEFERRED REVENUE ACTIVITY

Deferred revenue activity for the three-month period ended March 31, 2025 can be seen in the table below (in thousands):

 

   Hardware   Monitoring   Total 
Balance at December 31, 2024  $1,124   $3,109   $4,233 
Additions during the period       1,306    1,306 
Recognized as revenue   (315)   (1,269)   (1,584)
Balance at March 31, 2025  $809   $3,146   $3,955 
                
Amounts to be recognized as revenue in the twelve-month-period ending:               
March 31, 2026  $751   $2,643   $3,394 
March 31, 2027   58    500    558 
March 31, 2028 and thereafter       3    3 
Total  $809   $3,146   $3,955 
SCHEDULE OF RECONCILIATION OF HARDWARE REVENUE

 

Reconciliation of Hardware Revenue  2025   2024 
  

Three months ended

March 31,

 
Reconciliation of Hardware Revenue  2025   2024 
Amortization of deferred revenue  $315   $535 
Sales of custom designed units and related accessories   58     
Hardware sales (new product versions)   1,352    376 
Other accessories, services, shipping and miscellaneous charges   104    119 
Total hardware revenue  $1,829   $1,030 
SCHEDULE OF DEFERRED CHARGES ACTIVITY

Deferred COGS relate only to the sale of equipment. Deferred COGS activity for the three-month period ended March 31, 2025 can be seen in the table below (in thousands):

 

      
Balance at December 31, 2024  $476 
Additions, net of adjustments, during the period    
Recognized as COGS   (135)
Balance at March 31, 2025  $341 
      
Amounts to be recognized as COGS in the twelve-month-period ending:     
March 31, 2026  $316 
March 31, 2027   25 
   $341 
SCHEDULE OF RECONCILIATION OF COGS EXPENSES

The following table provides a reconciliation of the Company’s COGS expense for the three-month periods ended March 31, 2025 and 2024 (in thousands):

 

SCHEDULE OF RECONCILIATION OF COGS EXPENSES

Reconciliation of COGS Expense  2025   2024 
  

Three months ended

March 31,

 
Reconciliation of COGS Expense  2025   2024 
Amortization of deferred COGS  $135   $235 
COGS of custom designed equipment sold with no monitoring   16     
COGS of hardware sales (new product versions)   469    163 
Data costs for monitoring   74    62 
Other COGS of accessories, services, shipping and miscellaneous charges   78    81 
Total COGS expense  $772   $541 
SCHEDULE OF SALES COMMISSIONS CONTRACT ASSETS

The following table provides a reconciliation of the Company’s sales commissions contract assets for the three-month period ended March 31, 2025 (in thousands):

 

   Hardware   Monitoring   Total 
Balance at December 31, 2024  $     104   $       124   $228 
Additions during the period       14    14 
Amortization of sales commissions   (29)   (13)   (42)
Balance at March 31, 2025  $75   $125   $200 
SCHEDULE OF SALES COMMISSIONS EXPENSE

Amounts to be recognized as sales commission expense in the twelve-month-period ending (in thousands):

 

      
March 31, 2026  $120 
March 31, 2027   45 
March 31, 2028 and thereafter   35 
Total  $200