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 2022 | FY 2021 | FY 2020 | FY 2019 | FY 2018 | FY 2017 | FY 2016 | FY 2015 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue? | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 |
| Revenue Growth? | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% |
| Cost of Revenue? | $1.22M | $870,431 | $0 | $0 | $0 | $73,096 | $14,196 | $0 | $0 | $0 |
| Gross Profit? | -$1.22M | -$870,431 | $0 | $0 | $0 | -$73,096 | -$14,196 | $0 | $0 | $0 |
| Gross Margin? | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% |
| Operating Expenses? | $5.49M | $6.76M | $24.85M | $38.04M | $25.10M | $44.66M | $29.42M | $5.26M | $3.86M | $1.26M |
| Operating Income? | -$6.71M | -$10.37M | -$8.30M | -$38.04M | -$25.10M | $7.50M | -$29.43M | -$7.12M | -$3.86M | -$1.56M |
| EBITDA? | -$5.49M | -$8.65M | -$7.23M | -$36.63M | -$23.57M | $8.63M | -$28.79M | -$7.11M | -$4.38M | -$1.01M |
| Income Before Tax | -$5.67M | -$9.52M | -$34.64M | -$31.92M | -$20.68M | -$91.71M | -$22.00M | -$3.38M | -$3.34M | -$3.56M |
| Income Tax Expense | $14.69M | $0 | $16.25M | -$52,218 | $40,666 | $61.47M | $150,873 | -$1.87M | -$519,485 | $245,444 |
| Net Income? | -$20.36M | -$9.52M | -$34.64M | -$31.92M | -$20.68M | -$100.84M | -$22.00M | -$3.38M | -$3.34M | -$3.56M |
| EPS? | $-0.11 | $-0.06 | $-0.28 | $-0.31 | $-0.26 | $-2.42 | $-1.11 | $-0.33 | $-0.77 | $-3.49 |
| Diluted EPS? | $-0.11 | $-0.06 | $-0.28 | $-0.31 | $-0.26 | $-2.42 | $-1.11 | $-0.33 | $-0.77 | $-3.49 |
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