Biggest changeFor the year ended December 31, 2024 compared to December 31, 2023 The following table sets forth a summary of our Consolidated Statements of Operations that is used in the following discussions of our results of operations: For the Years Ended December 31, 2024 2023 Revenues $ 7,280,885 $ 7,471,198 Cost of revenues 6,811,670 6,162,317 Gross margin 469,215 1,308,881 Operating expenses 11,452,741 12,755,447 Loss from operations (10,983,526 ) (11,446,566 ) Other income 219,069 204,848 Net loss $ (10,764,457 ) $ (11,241,718 ) Revenues For the Years Ended December 31, 2024 2023 % Change Revenues: Technology systems $ 2,252,357 $ 3,618,022 -38 % Services and consulting 5,028,528 3,853,176 31 % Total revenues $ 7,280,885 $ 7,471,198 -3 % For the full year 2024, there was a 3% decrease in overall revenues compared to 2023.
Biggest changeFor the year ended December 31, 2025 compared to December 31, 2024 The following table sets forth a summary of our Consolidated Statements of Operations that is used in the following discussions of our results of operations: For the Years Ended December 31, 2025 2024 Revenues $ 27,023,651 $ 7,280,885 Cost of revenues 19,145,942 6,811,670 Gross margin 7,877,709 469,215 Operating expenses 17,640,587 11,452,741 Loss from operations (9,762,878 ) (10,983,526 ) Other income (expenses) (72,153 ) 219,069 Net loss $ (9,835,031 ) $ (10,764,457 ) Revenues For the Years Ended December 31, 2025 2024 % Change Revenues: Technology systems $ 373,270 $ 2,252,357 -83 % Technology solutions 349,166 — 100 % Services and consulting 3,888,372 4,106,966 -5 % Services and consulting – Related parties 22,356,843 921,562 2326 % Hosting 56,000 — 100 % Total revenues $ 27,023,651 $ 7,280,885 271 % The decreases in technology systems revenues from $2,252,357 to $373,270 for the year ended December 31, 2025, compared to the year ended December 31, 2024, is primarily attributed to delays outside of the Company’s control with deployment of our two high-speed Railcar Inspection Portals, which are recorded in the technology systems portion of our business.
The remaining deferred revenue is being recognized over the 5-year term. In accordance with ASC 350-30-35-1, the amortization for the intangible asset is based on its useful life and the useful life of an intangible asset is the period over which it is expected to contribute directly or indirectly to the future cash flows of that entity.
The remaining deferred revenue was being recognized over the 5-year term. In accordance with ASC 350-30-35-1, the amortization for the intangible asset is based on its useful life and the useful life of an intangible asset is the period over which it is expected to contribute directly or indirectly to the future cash flows of that entity.
If both of the characteristics are met, the Company is considered to be the primary beneficiary and therefore will consolidate that VIE into the consolidated financial statements. 32 Investments in partnerships, unincorporated joint ventures and LLCs that maintain specific ownership accounts for each investor are excluded from the scope of ASC 323-10.
If both of the characteristics are met, the Company is considered to be the primary beneficiary and therefore will consolidate that VIE into the consolidated financial statements. Investments in partnerships, unincorporated joint ventures and LLCs that maintain specific ownership accounts for each investor are excluded from the scope of ASC 323-10.
The Company estimates volatility based upon the historical stock price of the Company and estimates the expected term for stock options using the simplified method for employees and directors and the contractual term for non-employees. The risk-free rate is determined based upon the prevailing rate of United States Treasury securities with similar maturities. 33 Item 7A.
The Company estimates volatility based upon the historical stock price of the Company and estimates the expected term for stock options using the simplified method for employees and directors and the contractual term for non-employees. The risk-free rate is determined based upon the prevailing rate of United States Treasury securities with similar maturities. Item 7A.
These consolidated financial statements do not include any adjustments related to the recoverability and classification of recorded asset amounts and classification of liabilities that might be necessary should the Company be unable to continue as a going concern. 31 Critical Accounting Estimates Revenue Recognition For technology systems, the Company recognizes revenue over time using a cost-based input methodology in which significant judgment is required to estimate costs to complete projects.
These consolidated financial statements do not include any adjustments related to the recoverability and classification of recorded asset amounts and classification of liabilities that might be necessary should the Company be unable to continue as a going concern. 29 Critical Accounting Estimates Revenue Recognition For technology systems, the Company recognizes revenue over time using a cost-based input methodology in which significant judgment is required to estimate costs to complete projects.
Sawgrass Parent is deemed to be a VIE and the Company holds a 5% interest in the Parent and an interest in the subsidiary New APR through the AMA, both of which are considered variable interests.
Sawgrass Parent is deemed to be a VIE and the Company holds a 5% interest in it and an interest in the subsidiary New APR through the AMA, both of which are considered variable interests.
Cash flows provided by financing activities during 2024 were primarily attributable to gross proceeds of approximately $2,995,002 from issuances of Series D and Series E Convertible Preferred Stock, along with a combined total of $4,444,210 in proceeds from the issuance of common stock via warrant exercises of $899,521 and our At-The-Market (ATM) offering program for proceeds of $3,544,689.
Cash flows provided by financing activities during 2024 were primarily attributable to gross proceeds of approximately $2,995,002 from issuances of Series D and Series E Convertible Preferred Stock, along with a combined total of $4,444,210 in proceeds from the issuance of common stock via warrant exercises of $899,521 and our ATM offering program for proceeds of $3,544,689.
While the Company has board representation in Sawgrass Parent, its common units are non-voting and the Company does not control the board of directors of Sawgrass Parent. Where the Company has an interest in a Variable Interest Entities (“VIE”) it will consolidate any VIE in which the Company has a controlling financial interest and deemed to be the primary beneficiary.
While the Company has board representation in Sawgrass Parent, its common units are non-voting and the Company does not control the board of directors of Sawgrass Parent. 30 Where the Company has an interest in a Variable Interest Entities (“VIE”) it will consolidate any VIE in which the Company has a controlling financial interest and is deemed to be the primary beneficiary.
Ultimately the continuation of the Company as a going concern is dependent upon the ability of the Company to continue executing the plan described above which was put in place in late 2024 and will continue in 2025 and beyond.
Ultimately the continuation of the Company as a going concern is dependent upon the ability of the Company to continue executing the plan described above which was put in place in late 2024 and will continue in 2026 and beyond.
Under the AMA, Duos Energy will manage the deployment and operations of a fleet of mobile gas turbines and balance-of-plant inventory, providing management, sales and operations functions to New APR in connection with the Assets. In exchange for services to be performed under the AMA, the Company received an initial cash payment and common units in Sawgrass Parent.
Under the AMA, Duos Energy manages the deployment and operations of a fleet of mobile gas turbines and balance-of-plant inventory, providing management, sales and operations functions to New APR in connection with the assets. In exchange for services to be performed under the AMA, the Company received an initial cash payment and common units in Sawgrass Parent.
Please see the risk factors identified in “Item 1A – Risk Factors” elsewhere in this Annual Report. 26 Results of Operations The following discussion should be read in conjunction with the consolidated financial statements included in this report.
Please see the risk factors identified in “Item 1A – Risk Factors” elsewhere in this Annual Report. 24 Results of Operations The following discussion should be read in conjunction with the consolidated financial statements included in this report.
Although these systems were largely ready for deployment in 2023, customer delays at the deployment site prevented installation even though these two high-speed Railcar Inspection Portals were deep into their production and manufacturing phases, which did not allow us to record the next phase of revenue recognition.
Although these systems remain largely ready for deployment, customer delays at the deployment site continue to prevent installation even though these two high-speed Railcar Inspection Portals were deep into their production and manufacturing phases, which did not allow us to record the next phase of recognition.
Management believes that, at this time, the conditions in our traditional market space with ongoing contract delays and the additional time needed to execute on new contracts previously reported could put a strain on our cash reserves.
Management believes that, at this time, the conditions in our traditional market space with ongoing contract delays, the consequent need to procure certain materials in advance of a binding contract and the additional time needed to execute on new contracts previously reported could put a strain on our cash reserves.
In as much as a major portion of our activities is the receipt of revenues from the sales of our products and services, our business operations could be adversely affected by our competitors as well as prolonged recession periods although these are not considered to be a factor at present. 30 Liquidity Under Accounting Codification ASC 205, Presentation of Financial Statements—Going Concern (Subtopic 205-40) (“ASC 205-40”), the Company has the responsibility to evaluate whether conditions and/or events raise substantial doubt about its ability to meet its future financial obligations as they become due within one year after the date that the financial statements are issued.
Because a major portion of our activities is the receipt of revenues from the sales of our products and services, our business operations may continue to be challenged by our competitors and prolonged recession periods. 28 Liquidity Under Accounting Codification ASC 205, Presentation of Financial Statements—Going Concern (Subtopic 205-40) (“ASC 205-40”), the Company has the responsibility to evaluate whether conditions and/or events raise substantial doubt about its ability to meet its future financial obligations as they become due within one year after the date that the financial statements are issued.
Stock Based Compensation The Company accounts for employee and non-employee stock-based compensation in accordance with ASC 718-10, “ Share-Based Payment ,” which requires the measurement and recognition of compensation expense for all share-based payment awards made to employees and directors including stock options, restricted stock units, and employee stock purchases based on estimated fair values.
As a result, the impairment did not impact the Company’s consolidated statements of operations for the year ended December 31, 2025. 32 Stock Based Compensation The Company accounts for employee and non-employee stock-based compensation in accordance with ASC 718-10, “ Share-Based Payment ,” which requires the measurement and recognition of compensation expense for all share-based payment awards made to employees and directors including stock options, restricted stock units, and employee stock purchases based on estimated fair values.
Cash Flows The following table sets forth the major components of our statements of cash flows data for the periods presented: For the Years Ended December 31, 2024 2023 Net cash used in operating activities $ (3,488,687 ) $ (8,746,564 ) Net cash used in investing activities (1,841,298 ) (1,093,909 ) Net cash provided by financing activities 9,154,439 11,161,223 Net increase in cash $ 3,824,454 $ 1,320,750 Net cash used in operating activities for the years ended December 31, 2024 and 2023 was $3,488,687 and $8,746,564, respectively.
Cash Flows The following table sets forth the major components of our statements of cash flows data for the periods presented: For the Years Ended December 31, 2025 2024 Net cash used in operating activities $ (13,748,223 ) $ (3,488,687 ) Net cash used in investing activities (23,734,605 ) (1,841,298 ) Net cash provided by financing activities 46,688,761 9,154,439 Net increase in cash $ 9,205,933 $ 3,824,454 Net cash used in operating activities for the years ended December 31, 2025 and 2024 was $13,748,223 and $3,488,687, respectively.
Consulting Services including revenues from the AMA agreement which begins in January 2025 Equity Method Investments If an investment qualifies for the equity method of accounting, the Company’s investment is recorded initially at cost and subsequently adjusted for equity in net income (loss) and cash contributions and distributions.
Technology Solutions Equity Method Investments If an investment qualifies for the equity method of accounting, the Company’s investment is recorded initially at cost and subsequently adjusted for equity in net income (loss) and cash contributions and distributions.
Liquidity and Capital Resources As of December 31, 2024, the Company has a cash balance of $6,266,296 and an accounts receivable balance of $403,441.
Liquidity and Capital Resources As of December 31, 2025, the Company has a cash balance of $15,472,229 and an accounts receivable balance of $6,034,442.
Our current capital and access to further capital and revenues are sufficient to fund such expansion and we are now less dependent on timely payments by our customers for projects and work in process. However we anticipate such timely payments to continue.
We believe our current capital and revenues are sufficient to fund such expansion and our operations over the next twelve months, although we are dependent on timely payments from our customers for projects and work in process. However, we expect such timely payments to continue.
The Company may selectively look at opportunities for fundraising in the future including potential debt offerings to support asset acquisition. Management has extensively evaluated our requirements for the next 12 months and has determined that the Company currently has sufficient cash and access to capital to operate for at least that period.
Management has extensively evaluated our requirements for the next twelve months and has determined that the Company currently has sufficient cash and access to capital to operate for at least that period.
The Company assesses its equity method investment for impairment whenever events or changes in circumstances indicate that the carrying amount of the investment may not be recoverable. No impairment losses were recognized during the year ended December 31, 2024. Impairment of Intangible Assets In May 2024, the Company recorded an intangible asset with a fair value of $11,161,428.
Management believes that the use of estimates and assumptions in applying the equity method is reasonable The Company assesses its equity method investment for impairment whenever events or changes in circumstances indicate that the carrying amount of the investment may not be recoverable. No impairment losses were recognized during the year ended December 31, 2025.
In the last twelve months the Company has seen growth in its contracted backlog as well as significant, positive signs from new commercial projects that indicate improvements in future revenues.
The Company believes that, with the combination of its current capital and commercial sales success, it will have sufficient working capital to meet its obligations over the following twelve months. In the last twelve months the Company has seen growth in its contracted backlog as well as significant, positive signs from new commercial projects that indicate improvements in future revenues.
This asset represents non-monetary consideration received under a 5-year customer contract, in which the Company will provide maintenance services to the customer. The intangible asset represents Digital Image data rights in the form of a license agreement received by the Company from the customer.
The intangible asset represents Digital Image data rights in the form of a license agreement received by the Company from the customer.
The increase in interest expense is primarily due to the amortization of the debt discount on the $2.2 million note and the associated monthly interest expense in 2024; this note, related to the acquisition and build out of 3 Edge data centers, had not been entered into in 2023. 29 Other Income Other income for the years ended December 31, 2024 and 2023 was $505,183 and $212,007, respectively.
The increase in interest expense is primarily due to the amortization of the debt discount on the $2.2 million note and the associated monthly interest expense in 2025; This note, related to the acquisition and build out of 3 Edge data centers, was only entered into during the comparative prior period, resulting in lower interest expense for that timeframe. 27 Net Loss The net loss for the years ended December 31, 2025 and 2024 was $9,835,031 and $10,764,457, respectively.
The maximum amount of material cash requirements not currently supported by up-front customer deposits is expected to be less than $1 million. Demand for the products and services will be dependent on, among other things, market acceptance of our products and services, the technology market in general, and general economic conditions, which are cyclical in nature.
Demand for our products and services will be dependent on, among other things, market acceptance of our products and services, the technology market in general, and general economic conditions, which are cyclical in nature.
The Company successfully raised approximately $3,544,689 in gross proceeds through its At-The-Market (ATM) offering program in 2024 and secured an additional $3,954,940 in gross proceeds during the first two months of 2025. Additionally, during the second quarter of 2025, the Company will again have access to its S-3 “shelf registration” statement allowing the Company to sell additional securities.
The Company successfully raised approximately $3,544,689 in gross proceeds through its ATM offering program in 2024 and secured an additional $3,954,940 in gross proceeds during the first two months of 2025. Furthermore, in the second quarter of 2025, the Company raised $1,835,874 in gross proceeds through its ATM offering program, followed by an additional $3,136,533 in July 2025.
On the contract inception date, the Company also recorded an immediate amortization of the intangible asset of $199,008 related to the pre-contract costs incurred relating to a pilot program for this contract and recorded deferred revenue of $11,161,428 as contract liabilities with a current and non-current component, and then immediately recognized $199,008 of this deferred revenue relating to the completed pilot program.
The non-monetary transaction was accounted for in accordance with Accounting Standards Codification (ASC) 606-10-32-21 through ASC 606-10-32-24. On the contract inception date, the Company recorded deferred revenue of $11,161,428 as contract liabilities with a current and non-current component, and then immediately recognized $199,008 of this deferred revenue relating to the completed pilot program.
As reflected in the accompanying consolidated financial statements, the Company had a net loss of $10,764,457 for the year ended December 31, 2024. During the same period, cash used in operating activities was $3,488,687. The working capital deficit and accumulated deficit as of December 31, 2024, were $8,002,361 and $74,368,009, respectively.
As reflected in the accompanying consolidated financial statements, the Company had a net loss of $9,835,031 for the year ended December 31, 2025. During the same period, cash used in operating activities was $13,748,223. The working capital surplus and accumulated deficit as of December 31, 2025, were $11,986,673 and $84,203,040, respectively.
Net Loss The net loss for the years ended December 31, 2024 and 2023 was $10,764,457 and $11,241,718, respectively. The decrease in net loss is primarily attributable to the decrease in operating costs as described above. Net loss per common share was $1.39 and $1.56 for the years ended December 31, 2024 and 2023, respectively.
The decrease in net loss is primarily attributable to the increase in revenues generated by Duos Energy through the AMA with New APR as described above. Net loss per common share was $0.64 and $1.39 for the years ended December 31, 2025 and 2024, respectively.
However, the anticipated steady cashflow from the AMA and the ability to raise capital via its shelf registration indicate there is no substantial doubt for the Company to continue as a going concern for a period of twelve months. We expect to continue executing the plan to grow our business and achieve profitability as previously discussed.
However, given the Company’s current capital, the anticipated steady cash flow from the Hosting and Technology solutions line of business and proven ability to raise capital via the public markets indicate there is no substantial doubt for the Company to continue as a going concern for a period of twelve months.
The Company generates revenue from four sources: 1. Technology Systems 2. AI Technologies 3. Technical Support 4.
The Company generates revenue from six sources: 1. Technology Systems 2. AI Technologies 3. Technical Support 4. Consulting Services including revenues from the AMA which began in January 2025 5. Hosting 6.
The significant increase in other income is primarily due to a gain from the fair value adjustment of the warrant liability and gain on extinguishment of warrant liabilities resulting from the exercise of the warrants. There was no such transaction in 2023.
In 2024 the other income was primarily due to a gain from the fair value adjustment of the warrant liability and gain on extinguishment of debt resulting from the exercise of warrants. Interest Expense Interest expense for the years ended December 31, 2025 and 2024 was $439,261 and $286,114, respectively.
Operating Expenses For the Years Ended December 31, 2024 2023 % Change Operating expenses: Sales and marketing $ 2,138,431 $ 1,493,309 43 % Research and development 1,531,390 1,812,951 -16 % General and administration 7,782,920 9,449,187 -18 % Total operating expense $ 11,452,741 $ 12,755,447 -10 % Overall operating expenses decreased by 10% in 2024 as compared to the full year 2023.
Operating Expenses For the Years Ended December 31, 2025 2024 % Change Operating expenses: Sales and marketing $ 1,227,740 $ 2,138,431 -43 % Research and development 846,850 1,531,390 -45 % General and administration 15,565,997 7,782,920 100 % Total operating expense $ 17,640,587 $ 11,452,741 54 % During the year ended December 31, 2025, the Company experienced an increase in overall operating expenses compared to the same period in 2024.
With the diversification into Edge Computing and power generation, coupled with continued growth in its core machine vision and AI-based inspection technologies, the Company is well-positioned to drive increased revenue, improve profitability, and generate long-term shareholder value.
However, the Company’s ability to achieve its objectives is subject to numerous risks and uncertainties, including: · The ability to obtain sufficient capital to fund infrastructure development · Execution risks associated with deploying and operating EDCs · Dependence on key contracts · Customer adoption of new technologies and services · Supply chain and vendor risks · Competitive market conditions · Macroeconomic and regulatory factors With the diversification into Edge Computing and power generation, coupled with continued growth in its core machine vision and AI-based inspection technologies, the Company is well-positioned to drive increased revenue, improve profitability, and generate long-term shareholder value.
Net cash provided by financing activities for the years ended December 31, 2024 and 2023 was $9,154,439 and $11,161,223, respectively.
The remaining amounts primarily relate to purchases of computer equipment, product and software development costs, and disbursements for patent-related costs. Net cash provided by financing activities for the years ended December 31, 2025 and 2024 was $46,688,761 and $9,154,439, respectively.
It should be noted that when comparing the results between two periods, the stage of completion for manufacturing and installation can factor in those comparisons and should be taken into account when analyzing those periods.
Additionally, when comparing results between periods, the stage of completion for manufacturing and installation activities within our technology business may vary and should be considered in the analysis.
In some cases, the Company may elect to purchase materials and supplies in advance of contract award but where there is a high probability of that award. Most, if not all, high value items that are pre-purchased, can be re-purposed if necessary.
Material cash requirements will be satisfied within the normal course of business including substantial upfront payments from our customers prior to starting projects. The Company may elect to purchase materials and supplies in advance of contract award but where there is a high probability of that award.
During the year ended December 31, 2024, the Company did not recognize any revenue associated with the AMA. The Company will initially record the equity method investment in Sawgrass Parent of $7.2 million, equal to the fair value of the common units as of December 31, 2024.
During the year ended December 31, 2024, the Company did not recognize any revenue associated with the AMA. Due to the unavailability of Q4-2025 financials from Sawgrass Parent, our equity method investee, the Company has applied a one-quarter lag (in accordance with ASC 323- 10-35-6) in reporting and recording the value of its 5% minority investment.
Accordingly, amortization of the intangible asset is recognized over the life of the contract of five years. In accordance with ASC 350-30-35-14, an intangible asset that is subject to amortization shall be reviewed for impairment if the carrying amount of the asset is not recoverable and exceeds its fair value. There is no indication of impairment at December 31, 2024.
During the year ended December 31, 2025, the Company evaluated its long-lived assets for impairment in accordance with ASC 350-30-35-14, which requires finite-lived intangible assets to be tested for impairment under ASC 360 when events or changes in circumstances indicate that the carrying amount of an asset may not be recoverable.
Cost of Revenues For the Years Ended December 31, 2024 2023 % Change Cost of revenues: Technology systems $ 2,818,078 $ 4,352,247 -35 % Services and consulting 3,993,592 1,810,070 121 % Total cost of revenues $ 6,811,670 $ 6,162,317 11 % Cost of revenues primarily includes inventory, shipping, certain fixed labor and overhead and allocated depreciation and amortization as applicable necessary to support the implementation of new systems and support and maintenance of existing systems.
Cost of Revenues For the Years Ended December 31, 2025 2024 % Change Cost of revenues: Technology systems $ 1,050,671 $ 2,818,078 -63 % Technology solutions 320,143 — 100 % Services and consulting 2,320,444 3,051,301 -24 % Services and consulting – Related parties 15,297,513 942,291 1,523 % Hosting 157,171 — 100 % Total cost of revenues $ 19,145,942 $ 6,811,670 181 % Cost of revenues largely comprises equipment and labor necessary to support the implementation of new systems, support and maintenance of existing systems, software projects, and support of the asset management agreement with New APR.