Financials in USD. Standardized financial statements.
There is not enough income statement data to build the visual flow yet.
| Metric | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 | FY 2020 | FY 2019 | FY 2018 | FY 2017 | FY 2016 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue? | $0 | $509,589 | $152,430 | $969,783 | $355,797 | $483,045 | $701,719 | $6,956 | $0 | $0 |
| Revenue Growth? | -100.0% | +234.3% | -84.3% | +172.6% | -26.3% | -31.2% | +9988.0% | 0.0% | 0.0% | 0.0% |
| Cost of Revenue? | $0 | $763 | $302,037 | $286,415 | $5,086 | $18,716 | $20,137 | $228,890 | $0 | $32 |
| Gross Profit? | $0 | $508,826 | -$149,607 | $683,368 | $350,711 | $464,329 | $681,582 | -$221,934 | $0 | -$32 |
| Gross Margin? | 0.0% | +99.9% | -98.1% | +70.5% | +98.6% | +96.1% | +97.1% | -3190.5% | 0.0% | 0.0% |
| Operating Expenses? | $7.15M | $5.21M | $6.62M | $15.80M | $12.06M | $8.97M | $4.14M | $2.56M | $4.14M | $11.00M |
| Operating Income? | -$7.15M | -$4.71M | -$6.77M | -$15.11M | -$11.71M | -$8.51M | -$3.46M | -$2.78M | -$4.14M | -$11.00M |
| EBITDA? | -$7.43M | -$4.34M | -$6.33M | -$15.20M | -$10.97M | -$10.37M | -$3.47M | -$5.92M | -$4.14M | -$11.00M |
| Income Before Tax | -$8.35M | -$5.37M | -$8.02M | -$15.51M | -$11.21M | -$10.81M | -$4.01M | -$6.43M | -$4.24M | -$11.01M |
| Income Tax Expense | $24,154 | -$110,539 | $256,006 | $797,778 | $825,024 | -$220,352 | -$77,041 | -$365,097 | $830 | $836 |
| Net Income? | -$7.91M | -$4.90M | -$7.79M | -$16.42M | -$12.84M | -$9.79M | -$3.64M | -$5.58M | -$4.24M | -$11.01M |
| EPS? | $-0.39 | $-0.42 | $-1.80 | $-5.20 | $-5.10 | $-5.00 | $-2.10 | $-4.69 | $-3.58 | $-10.21 |
| Diluted EPS? | $-0.39 | $-0.42 | $-1.80 | $-5.20 | $-5.10 | $-5.00 | $-2.10 | $-4.69 | $-3.58 | $-10.80 |
Revenue, profitability, margins, EPS, and share-count trends over time.
Top-line demand and scale over time
Profit left after direct production costs
Core business profitability before financing and tax
Bottom-line profit after all expenses
Profit allocated to each diluted share
Share count trend that affects EPS quality
Gross, operating, and net margin quality