OTC : SDCH

SideChannel, Inc. — Financials

$1.65 USD

$0 (0.0%)

Volume
402
Average Volume
2.33K
Market Capitalization
$7.55M
P/E Ratio
-5.39
Dividend Yield
0.00%
Price Target
Year High
$5.72
Year Low
$0.05
Day High
Day Low
Payout Ratio
$0.00
Current Ratio
$1.01
SDCH Financial Statements
date 2025-09-30 2024-09-30 2023-09-30 2022-09-30 2021-09-30 2020-09-30 2019-09-30 2018-09-30 2017-09-30 2016-09-30
revenue 7.35M 7.4M 6.57M 4.79M 2.8M 47983 46600 316.25K 467.27K 341.48K
costOfRevenue 3.85M 3.87M 3.24M 2.47M 1.54M 623.6K - 89230 121.2K 90900
grossProfit 3.5M 3.53M 3.33M 2.32M 1.26M -576K 46600 227.02K 346.07K 250.58K
researchAndDevelopmentExpenses 562K 546K 669K 178K 616.75K 1.69M 1.74M 873.11K 1.09M 755.16K
generalAndAdministrativeExpenses 2.89M 3.16M 3.59M 1.48M 2.6M 4.57M 3.37M 1.84M 3.8M 1.27M
sellingAndMarketingExpenses 966K 771K 1.34M 367K 96125 710.6K 1.77M 545.25K 260.26K 163.92K
sellingGeneralAndAdministrativeExpenses 3.86M 3.93M 4.92M 1.85M 2.69M 5.28M 5.14M 2.39M 3.52M 1.39M
otherExpenses - - 5.15M 11.89M -2.56M 1000 - -8536 - 672.57K
operatingExpenses 4.42M 4.47M 10.75M 13.92M 752K 6.97M 6.89M 3.26M 4.61M 2.9M
costAndExpenses 8.27M 8.34M 13.99M 16.38M 2.29M 6.97M 6.89M 3.35M 4.73M 2.9M
netInterestIncome 40000 - - 13000 -1000 - 8101.0 -491K -53137 -47117
interestIncome 40000 - - - - - 8101.0 - - -
interestExpense - - - 2.46M 1000 - - 490.99K 53137 47117
depreciationAndAmortization 166K 192K 182K 46000 1000 18243 16927 5548 5524 2132
ebitda -712K -748K -2.08M 340K 511K -6.95M -6.83M -3.04M -4.26M -2.59M
ebit -878K -940K -2.26M 294K 510K -6.97M -6.84M -3.04M -4.26M -2.6M
nonOperatingIncomeExcludingInterest -40000 - - - - 44332 -8101.0 -81000 -106K -59612
operatingIncome -918K -940K -2.26M 294K 510K -6.93M -6.84M -3.12M -4.26M -2.64M
totalOtherIncomeExpensesNet 40000 41000 29000 13000 3000 -44332 8101 -1.3M -159K 12495
incomeBeforeTax -878K -899K -7.38M -11.58M 513K -6.97M -6.83M -4.42M -4.42M -2.64M
incomeTaxExpense 14000 5000 -379K 195K - - -8101 - - -
netIncomeFromContinuingOperations -892K -904K -7.01M -11.78M 513K -6.97M -6.83M -4.42M -4.42M -2.64M
netIncomeFromDiscontinuedOperations - - - - - - - - - -
otherAdjustmentsToNetIncome - - - - - - - - - -
netIncome -892K -904K -7.01M -11.78M 513K -6.97M -6.83M -4.42M -4.42M -2.64M
netIncomeDeductions - - - - - - - - - -
bottomLineNetIncome -892K -904K -7.01M -11.78M 513K -6.97M -6.83M -4.42M -4.42M -2.64M
eps -0.2 -0.21 -2.08 -7.28 0.45 -9.36 -8.84 -10.4 -36.92 -29.12
date 2025-09-30 2024-09-30 2023-09-30 2022-09-30 2021-09-30 2020-09-30 2019-09-30 2018-09-30 2017-09-30 2016-09-30
cashAndCashEquivalents 1.06M 1.04M 1.05M 3.03M 5.78M 1.08M 7.84M 14.06M 227.4K 344.14K
shortTermInvestments 100000 250K - - - - - - - -
cashAndShortTermInvestments 1.16M 1.3M 1.05M 3.03M 5.78M 1.08M 7.84M 14.06M 227.4K 344.14K
netReceivables 553K 732K 834K 612K 178K - - - - -
accountsReceivables 553K 732K 834K 612K 178K - - - - -
otherReceivables - - - - - - - - - -
inventory - - - - - - - - - -
prepaids - - - - 306K 258.42K 121.37K - - 47288
otherCurrentAssets 374K 535K 561K 500K -24168 - - - - -
totalCurrentAssets 2.09M 2.56M 2.45M 4.14M 6.24M 1.34M 7.96M 14.06M 227.4K 391.43K
propertyPlantEquipmentNet 17000 33000 30000 1000 1000 291.14K 40182 20050 11170 13897
goodwill 1.36M 1.36M 1.36M 1.36M - - - - - -
intangibleAssets - - - 4.94M - - - - - -
goodwillAndIntangibleAssets 1.36M 1.36M 1.36M 6.3M - - - - - -
longTermInvestments - - - - - - - - - -
taxAssets - - - - - - - - - -
otherNonCurrentAssets - - 150K 329K 509K 200K 7566 12218 12218 12218
totalNonCurrentAssets 1.37M 1.39M 1.54M 6.63M 510K 491.14K 47748 32268 23388 26115
otherAssets - - - - - - - - - -
totalAssets 3.46M 3.95M 3.98M 10.77M 6.75M 1.83M 8.01M 14.09M 250.78K 417.54K
totalPayables 521K 732K 624K 981K 212K 840.23K 650.68K 52043 59763 27713
accountPayables 515K 729K 613K 786K 212K 840.23K 650.68K 52043 59763 27713
otherPayables 6000 3000 11000 195K - - - - - -
accruedExpenses - - - - - 10000 142.29K 72489 505.03K 420.33K
shortTermDebt - - 50000 50000 - 216.9K - - 26678 -
capitalLeaseObligationsCurrent - - - - - 132.61K - - - -
taxPayables - 3000 11000 195K - - - - - -
deferredRevenue 801K 515K 280K 130K 194K 15417 28400 - 308.41K 442K
otherCurrentLiabilities - - - - - - - - - 34557
totalCurrentLiabilities 1.32M 1.25M 954K 1.16M 406K 1.22M 821.37K 124.53K 899.88K 924.6K
longTermDebt - - - - - 148.53K - - - -
capitalLeaseObligationsNonCurrent - - - - - 603.68K - - - -
deferredRevenueNonCurrent - - - - - - - - 7836 341.52K
deferredTaxLiabilitiesNonCurrent - - - 211K - - - - - -
otherNonCurrentLiabilities - - - - - - - - - -
totalNonCurrentLiabilities - - - 211K - 752.2K - 52043 7836 341.52K
otherLiabilities - - - - - - - -52043 - -
capitalLeaseObligations - - - - - 736.28K - - - -
totalLiabilities 1.32M 1.25M 954K 1.37M 1.49M 1.97M 821.37K 124.53K 907.72K 1.27M
treasuryStock - - - - -590K -550K - - - -
preferredStock - - - - - 10000 10000 10000 100000 100000
commonStock 231K 226K 214K 149K 60000 407.92K 407.92K 407.44K 66351 52688
retainedEarnings -20.74M -19.84M -18.94M -11.93M 344K -68.43M -61.46M -54.62M -50.2M -45.78M
additionalPaidInCapital 22.65M 22.32M 21.76M 21.18M 23000 68.42M 68.23M 68.17M 49.38M 44.78M
date 2025-09-30 2024-09-30 2023-09-30 2022-09-30 2021-09-30 2020-09-30 2019-09-30 2018-09-30 2017-09-30 2016-09-30
netIncome -892K -904K -7.01M -11.78M -3.1M -6.97M -6.83M -4.42M -4.42M -2.64M
depreciationAndAmortization 16000 192K 182K 46000 1000 18243 16927 5548 5524 2132
deferredIncomeTax - - - - -1000 - - 804.01K - -
stockBasedCompensation 332K 563K 405K 73000 15000 194.9K 57158 1.47M 2.86M 312.69K
changeInWorkingCapital 265K 441K -683K -529K 107.13K -316.45K 580.12K -756.51K -337.8K -944.28K
accountsReceivables 179K 102K -225K -461K -3000 -221.57K - - - -
inventory - - -61000 - 3000 221.57K - - - -
accountsPayables -214K 116K -547K -18000 618.95K 151.74K 598.64K -7720 82186 -558.75K
otherWorkingCapital 300K 223K 150K -50000 -511.82K -468.19K -18515 -748.79K -419.98K -385.53K
otherNonCashItems 149K 15000 5.16M 11.79M -648.65K 427.29K 40000 595.67K 106.25K 703.86K
netCashProvidedByOperatingActivities -130K 307K -1.94M -396K -3.63M -6.65M -6.14M -2.3M -1.79M -2.57M
investmentsInPropertyPlantAndEquipment - -15000 -32000 - - -28972 -37059 -14429 -2798 -16029
acquisitionsNet - - - 3.59M - - - - - -
purchasesOfInvestments 150K -250K - - - - - - - -
salesMaturitiesOfInvestments - - - - - - - - - -
otherInvestingActivities - - - - - - - - - -12218
netCashProvidedByInvestingActivities 150K -265K -32000 3.59M - -28972 -37059 -14429 -2798 -28247
netDebtIssuance - -50000 - - -173.38K 365.43K - -482.4K 291.5K -
longTermNetDebtIssuance - - - - -173.38K 365.43K - - - -
shortTermNetDebtIssuance - -50000 - - - - - -482.4K 291.5K -
netStockIssuance - - - -50000 -100000 -450K - 16.63M 1.38M 946.32K
netCommonStockIssuance - - - -50000 -90000 -450K - 16.63M 1.38M 946.32K
commonStockIssuance - - - - - - - 16.63M 1.38M 946.32K
commonStockRepurchased 63000 119K - -50000 -90000 -450K - - - -
netPreferredStockIssuance - - - - -10000 - - - - -
netDividendsPaid - - - -461K -210K -101.1K - - - -
commonDividendsPaid - - - -461K -210K -101.1K - - - -
preferredDividendsPaid - - - - - - - - - -
otherFinancingActivities - - - - 8.82M 101.1K -40000 - - -
netCashProvidedByFinancingActivities - -50000 - -511K 8.33M -84570 -40000 16.14M 1.67M 946.32K
date 2026-06-30 2026-03-31 2025-12-31 2025-09-30 2025-06-30 2025-03-31 2024-12-31 2024-09-30 2024-06-30 2024-03-31
revenue 1.8M 1.58M 1.77M 1.77M 1.78M 1.89M 1.91M 1.89M 1.85M 1.93M
costOfRevenue 811K 733K 865K 919K 941K 953K 1.03M 974K 944K 1.06M
grossProfit 986K 843K 909K 854K 835K 941K 874K 917K 902K 868K
researchAndDevelopmentExpenses 174K 179K 175K 143K 146K 120K 153K 156K 141K 123K
generalAndAdministrativeExpenses 551K 724K 677K 864K 715K 655K 660K 819K 778K 849K
sellingAndMarketingExpenses 396K 388K 457K 230K 242K 227K 267K 209K 137K 156K
sellingGeneralAndAdministrativeExpenses 947K 1.11M 1.13M 1.09M 957K 882K 927K 1.03M 915K 1M
otherExpenses - - - - - - - - - -
operatingExpenses 1.12M 1.29M 1.31M 1.24M 1.1M 1M 1.08M 1.18M 1.06M 1.13M
costAndExpenses 1.93M 2.02M 2.17M 2.16M 2.04M 1.96M 2.11M 2.16M 2M 2.19M
netInterestIncome - - - 9000 - - - - - -
interestIncome - - - 9000 - - - - - -
interestExpense - - - - - - - - - -
depreciationAndAmortization - 4000 4000 18000 50000 49000 49000 48000 48000 48000
ebitda -135K -444K -396K -356K -218K -3000 -157K -219K -106K -212K
ebit - -448K -400K -374K -268K -52000 -206K -267K -154K -260K
nonOperatingIncomeExcludingInterest - - - -9000 - -9000 -13000 - - -
operatingIncome -135K -448K -400K -383K -268K -61000 -206K -267K -154K -260K
totalOtherIncomeExpensesNet 3000 6000 7000 9000 9000 9000 13000 12000 8000 8000
incomeBeforeTax -132K -442K -393K -374K -259K -52000 -193K -255K -146K -252K
incomeTaxExpense 2000 2000 3000 8000 2000 2000 2000 4000 - 1000
netIncomeFromContinuingOperations -134K -444K -396K -382K -261K -54000 -195K -259K -146K -253K
netIncomeFromDiscontinuedOperations - - - - - - - - - -
otherAdjustmentsToNetIncome - - - - - - - - - -
netIncome -134K -444K -396K -382K -261K -54000 -195K -259K -146K -253K
netIncomeDeductions - - - - - - - - - -
bottomLineNetIncome -134K -444K -396K -382K -261K -54000 -195K -259K -146K -253K
eps -0.03 -0.1 -0.09 -0.09 -0.06 -0.01 -0.05 -0.06 -0.03 -0.06
date 2026-06-30 2026-03-31 2025-12-31 2025-09-30 2025-06-30 2025-03-31 2024-12-31 2024-09-30 2024-06-30 2024-03-31
cashAndCashEquivalents 326K 311K 495K 1.06M 1.15M 1.24M 1.12M 1.04M 1.1M 851K
shortTermInvestments - - 100000 100000 100000 100000 250K 250K - -
cashAndShortTermInvestments 326K 311K 595K 1.16M 1.25M 1.34M 1.37M 1.3M 1.1M 851K
netReceivables 489K 548K 686K 553K 759K 808K 585K 732K 865K 910K
accountsReceivables - 548K 686K 553K 759K 808K 585K 732K 865K 910K
otherReceivables - - - - - - - - - -
inventory - - - - - - - - - -
prepaids - - - - - - - - - -
otherCurrentAssets 394K 396K 328K 374K 468K 531K 394K 535K 448K 446K
totalCurrentAssets 1.21M 1.26M 1.61M 2.09M 2.48M 2.68M 2.35M 2.56M 2.42M 2.21M
propertyPlantEquipmentNet 5000 9000 13000 17000 20000 25000 29000 33000 36000 24000
goodwill 1.36M 1.36M 1.36M 1.36M 1.36M 1.36M 1.36M 1.36M 1.36M 1.36M
intangibleAssets - - - - - - - - - -
goodwillAndIntangibleAssets 1.36M 1.36M 1.36M 1.36M 1.36M 1.36M 1.36M 1.36M 1.36M 1.36M
longTermInvestments - - - - - - - - - -
taxAssets - - - - - - - - - -
otherNonCurrentAssets - - - - - - - - 15000 240K
totalNonCurrentAssets 1.36M 1.36M 1.37M 1.37M 1.38M 1.38M 1.38M 1.39M 1.41M 1.62M
otherAssets - - - - - - - - - -
totalAssets 2.57M 2.62M 2.98M 3.46M 3.85M 4.06M 3.73M 3.95M 3.82M 3.83M
totalPayables - 342K 454K 521K 534K 603K 595K 732K 350K 498K
accountPayables - 331K 445K 515K 530K 601K 590K 729K 350K 498K
otherPayables - 11000 9000 6000 4000 2000 5000 3000 - -
accruedExpenses - - - - - - - - - -
shortTermDebt - - - - - - - - - -
capitalLeaseObligationsCurrent - - - - - - - - - -
taxPayables 6000 11000 9000 - 4000 2000 5000 3000 - -11000
deferredRevenue 663K 864K 677K 801K 882K 852K 519K 515K 647K 564K
otherCurrentLiabilities 531K - - - - - - - - -
totalCurrentLiabilities 1.19M 1.21M 1.13M 1.32M 1.42M 1.46M 1.11M 1.25M 997K 1.06M
longTermDebt - - - - - - - - - -
capitalLeaseObligationsNonCurrent - - - - - - - - - -
deferredRevenueNonCurrent - - - - - - - - - -
deferredTaxLiabilitiesNonCurrent - - - - - - - - - -
otherNonCurrentLiabilities - - - - - - - - - -
totalNonCurrentLiabilities - - - - - - - - - -
otherLiabilities - - - - - - - - - -
capitalLeaseObligations - - - - - - - - - -
totalLiabilities 1.19M 1.21M 1.13M 1.32M 1.42M 1.46M 1.11M 1.25M 997K 1.06M
treasuryStock - - - - - - - - - -
preferredStock - - - - - - - - - -
commonStock 5000 5000 4000 231K 231K 231K 226K 226K 226K 224K
retainedEarnings -21.71M -21.58M -21.13M -20.74M -20.35M -20.09M -20.04M -19.84M -19.58M -19.44M
additionalPaidInCapital - 22.98M 22.97M 22.65M 22.56M 22.47M 22.43M 22.32M 22.19M 21.98M
date 2026-06-30 2026-03-31 2025-12-31 2025-09-30 2025-06-30 2025-03-31 2024-12-31 2024-09-30 2024-06-30 2024-03-31
netIncome -134K -444K -396K -382K 942.1K 551.06K -195K -259K -146K -253K
depreciationAndAmortization 4000 4000 4000 -144K 58000 53000 49000 48000 48000 48000
deferredIncomeTax - - - - - - - -74000 - -
stockBasedCompensation 96000 11000 100000 -178K 243K 155K 112K 329K 209K 146K
changeInWorkingCapital - 145K -278K -113K 67000 -64000 110K -175K 158K 91000
accountsReceivables 59000 138K -133K 206K 49000 -223K 147K 133K 45000 -42000
inventory - - - - - - - - - -
accountsPayables 194K -114K -70000 -85921 -79 11000 -139K 390K -159K -14000
otherWorkingCapital - 121K -75000 -268K 18000 148K 102K -698K 272K -168K
otherNonCashItems 49000 - -278K 733K -1.41M -721.06K -1000 321K 209K 146K
netCashProvidedByOperatingActivities 15000 -284K -570K -84000 -95000 -26000 75000 190K 269K 32000
investmentsInPropertyPlantAndEquipment - - - - - - - - -15000 -
acquisitionsNet - - - - - - - - - -
purchasesOfInvestments -100000 100000 - - 150K - - -250K - -
salesMaturitiesOfInvestments 100000 - - -150K - 150K - - - -
otherInvestingActivities - - - - -150K - - - - -
netCashProvidedByInvestingActivities - 100000 - -150K - 150K - -250K -15000 -
netDebtIssuance - - - - - - - 50000 - -
longTermNetDebtIssuance - - - - - - - - - -
shortTermNetDebtIssuance - - - - - - - 50000 - -
netStockIssuance - - - - - - - - - -
netCommonStockIssuance - - - - - - - - - -
commonStockIssuance - - - - - - - - - -
commonStockRepurchased - 80000 - -63000 63000 63000 - 119K - -
netPreferredStockIssuance - - - - - - - - - -
netDividendsPaid - - - - - - - - - -
commonDividendsPaid - - - - - - - - - -
preferredDividendsPaid - - - - - - - - - -
otherFinancingActivities - - - - - - - -50000 - -
netCashProvidedByFinancingActivities - - - - - - - - - -