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 | $92,496 | $706 | $1,416 | $32,293 | $6,838 | $4,905 | $4,907 |
| Revenue Growth? | 0.0% | 0.0% | -100.0% | +13001.4% | -50.1% | -95.6% | +372.3% | +39.4% | -0.0% | 0.0% |
| Cost of Revenue? | $0 | $148,131 | $1,856 | $1,196 | $499 | $3,565 | $7,660 | $12,377 | $6,319 | $1,602 |
| Gross Profit? | $0 | -$148,131 | -$1,856 | $91,300 | $207 | -$2,149 | $24,633 | -$5,539 | -$1,414 | $3,305 |
| Gross Margin? | 0.0% | 0.0% | 0.0% | +98.7% | +29.3% | -151.8% | +76.3% | -81.0% | -28.8% | +67.4% |
| Operating Expenses? | $15.89M | $6.50M | $6.19M | $3.05M | $2.13M | $2.37M | $2.82M | $1.99M | $3.70M | $1.77M |
| Operating Income? | -$15.89M | -$6.50M | -$6.86M | -$3.13M | -$2.76M | -$2.37M | -$2.43M | -$1.71M | -$2.76M | -$1.52M |
| EBITDA? | -$13.20M | -$6.29M | -$6.79M | -$3.13M | -$2.76M | -$4.95M | -$2.78M | -$1.97M | -$1.35M | -$1.76M |
| Income Before Tax | -$15.34M | -$6.61M | -$6.80M | -$3.40M | -$3.00M | -$6.16M | -$2.94M | -$1.99M | -$3.69M | -$1.77M |
| Income Tax Expense | $0 | $0 | $0 | $0 | $0 | -$285,168 | -$42,682 | $0 | $1.40M | -$148,608 |
| Net Income? | -$15.15M | -$6.59M | -$6.49M | -$3.30M | -$3.00M | -$5.88M | -$2.90M | -$1.99M | -$3.69M | -$1.63M |
| EPS? | $-0.02 | $-0.01 | $-0.01 | $-0.01 | $-0.01 | $-0.03 | $-0.03 | $-0.03 | $-0.07 | $-0.05 |
| Diluted EPS? | $-0.02 | $-0.01 | $-0.01 | $-0.01 | $-0.01 | $-0.03 | $-0.03 | $-0.03 | $-0.07 | $-0.05 |
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