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 | $0 | $0 | $0 | $0 | $0 | $0 | $247,629 | $276,439 | $376,325 |
| Revenue Growth? | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | -100.0% | -10.4% | -26.5% | 0.0% |
| Cost of Revenue? | $18.27M | $77,899 | $577,030 | $318,569 | $280,396 | $97,750 | $184,633 | $63,024 | $46,715 | $55,590 |
| Gross Profit? | -$18.27M | -$77,899 | -$577,030 | -$318,569 | -$280,396 | -$97,750 | -$184,633 | $184,605 | $229,724 | $320,735 |
| Gross Margin? | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | +74.5% | +83.1% | +85.2% |
| Operating Expenses? | $6.55M | $5,751 | $99.07M | $35.40M | $6.49M | $5.31M | $6.02M | $4.72M | $4.48M | $4.48M |
| Operating Income? | -$24.83M | -$83,650 | -$89.73M | -$31.40M | -$2.83M | -$5.40M | -$6.20M | -$4.79M | -$4.53M | -$4.54M |
| EBITDA? | -$19.74M | -$92.51M | -$95.80M | -$35.23M | -$6.25M | -$4.94M | -$5.49M | -$5.71M | -$4.21M | -$32.82M |
| Income Before Tax | -$19.24M | -$100,974 | -$96.41M | -$35.57M | -$6.48M | -$5.05M | -$6.30M | -$5.77M | -$4.26M | -$32.88M |
| Income Tax Expense | $0 | $0 | -$34,662 | -$14,099 | $0 | -$237,272 | -$445,835 | -$659,567 | -$847,253 | -$950,727 |
| Net Income? | -$19.24M | -$100,974 | -$96.38M | -$35.56M | -$6.48M | -$4.81M | -$5.85M | -$5.12M | -$3.41M | -$31.92M |
| EPS? | $-0.01 | $0.00 | $-0.05 | $-0.02 | $-0.01 | $-0.00 | $-0.01 | $-0.01 | $-0.01 | $-0.07 |
| Diluted EPS? | $-0.01 | $0.00 | $-0.05 | $-0.02 | $-0.01 | $-0.00 | $-0.01 | $-0.01 | $-0.01 | $-0.07 |
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