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 | $70,458 | $39,518 | $8,875 | $60,460 | $0 | $799,483 | $195,614 | $47,573 | $47,059 |
| Revenue Growth? | -100.0% | +78.3% | +345.3% | -85.3% | 0.0% | -100.0% | +308.7% | +311.2% | +1.1% | 0.0% |
| Cost of Revenue? | $427,369 | $439,731 | $0 | $426,126 | $0 | $16,000 | $575,694 | $8,511 | $42,857 | $154,130 |
| Gross Profit? | -$427,369 | -$369,273 | $39,518 | -$417,251 | $60,460 | -$16,001 | $223,789 | $187,103 | $4,716 | -$107,071 |
| Gross Margin? | 0.0% | -524.1% | +100.0% | -4701.4% | +100.0% | 0.0% | +28.0% | +95.6% | +9.9% | -227.5% |
| Operating Expenses? | $892,283 | $1.39M | $2.79M | $4.66M | $7.79M | $4.83M | $6.73M | $5.22M | $3.15M | $3.65M |
| Operating Income? | -$1.32M | -$1.76M | -$2.75M | -$4.65M | -$7.99M | -$4.95M | -$6.51M | -$5.04M | -$3.15M | -$3.76M |
| EBITDA? | -$892,283 | -$2.44M | -$6.43M | -$3.94M | -$13.17M | -$4.93M | -$2.67M | -$5.16M | -$3.14M | -$5.51M |
| Income Before Tax | -$1.04M | -$3.51M | -$8.06M | -$6.24M | -$16.02M | -$6.29M | -$6.45M | -$6.75M | -$4.17M | -$5.81M |
| Income Tax Expense | $0 | $0 | $0 | $0 | $0 | $0 | $323,908 | $0 | $0 | $0 |
| Net Income? | -$1.04M | -$3.51M | -$8.06M | -$5.96M | -$16.52M | -$6.73M | -$6.77M | -$6.75M | -$4.17M | -$5.81M |
| EPS? | $-0.00 | $-0.01 | $-0.04 | $-0.04 | $-0.13 | $-0.06 | $-0.11 | $-0.12 | $-0.08 | $-0.14 |
| Diluted EPS? | $-0.00 | $-0.01 | $-0.04 | $-0.04 | $-0.13 | $-0.06 | $-0.11 | $-0.12 | $-0.08 | $-0.14 |
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