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 | $0 | $0 | $3,658 |
| Revenue Growth? | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | -100.0% | 0.0% |
| Cost of Revenue? | $695 | $1,582 | $1,645 | $1,161 | $827 | $1,248 | $1,314 | $1,744 | $1,981 | $0 |
| Gross Profit? | -$695 | -$1,582 | -$1,645 | -$1,161 | -$827 | -$1,248 | -$1,314 | -$1,744 | -$1,981 | $3,658 |
| Gross Margin? | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | +100.0% |
| Operating Expenses? | $2.15M | $2.07M | $3.16M | $2.55M | $2.83M | $4.21M | $2.25M | $3.52M | $2.08M | $2.46M |
| Operating Income? | -$2.15M | -$2.07M | -$3.16M | -$2.55M | -$2.83M | -$4.21M | -$2.25M | -$3.52M | -$2.08M | -$4.14M |
| EBITDA? | -$2.07M | -$11.53M | -$3.15M | -$2.55M | -$2.83M | -$4.12M | -$2.24M | -$2.66M | -$2.08M | -$3.85M |
| Income Before Tax | -$2.38M | -$11.69M | -$3.19M | $8.29M | -$3.45M | -$4.55M | -$2.66M | -$3.02M | -$2.46M | -$4.52M |
| Income Tax Expense | $0 | $0 | $0 | $0 | $0 | $0 | -$4,930 | -$2,994 | $0 | $0 |
| Net Income? | -$2.38M | -$11.69M | -$3.19M | $19.43M | -$4.11M | -$5.14M | -$2.65M | -$3.01M | -$2.46M | -$4.52M |
| EPS? | $-0.04 | $-0.22 | $-0.07 | $0.46 | $-0.12 | $-0.18 | $-0.10 | $-0.12 | $-0.10 | $-0.20 |
| Diluted EPS? | $-0.04 | $-0.22 | $-0.07 | $0.46 | $-0.12 | $-0.18 | $-0.10 | $-0.12 | $-0.10 | $-0.20 |
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