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 | $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? | $155,869 | $0 | $351,656 | $316,309 | $263,744 | $133,277 | $86,834 | $54,418 | $15,000 | $15,000 |
| Gross Profit? | -$155,869 | $0 | -$352,000 | -$316,000 | -$264,000 | -$133,000 | -$86,834 | -$54,418 | -$15,000 | -$15,000 |
| Gross Margin? | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% |
| Operating Expenses? | $5.33M | $2.56M | $5.10M | $9.52M | $14.57M | $11.23M | $4.65M | $5.78M | $3.81M | $534,022 |
| Operating Income? | -$5.49M | -$2.56M | -$5.10M | -$9.52M | -$14.57M | -$10.93M | -$4.57M | -$5.68M | -$3.81M | -$595,000 |
| EBITDA? | -$5.33M | -$2.50M | -$4.75M | -$9.20M | -$14.30M | -$10.80M | -$4.50M | -$5.64M | -$3.92M | -$538,000 |
| Income Before Tax | -$4.94M | -$2.61M | -$6.07M | -$11.27M | -$16.41M | -$10.96M | -$4.92M | -$6.69M | -$3.97M | -$557,000 |
| Income Tax Expense | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 |
| Net Income? | -$4.46M | -$2.29M | -$6.07M | -$11.27M | -$16.41M | -$10.96M | -$4.92M | -$6.69M | -$3.97M | -$557,000 |
| EPS? | $-0.09 | $-0.07 | $-0.24 | $-0.56 | $-1.16 | $-1.19 | $-0.06 | $-0.10 | $-0.09 | $-0.02 |
| Diluted EPS? | $-0.09 | $-0.07 | $-0.24 | $-0.56 | $-0.99 | $-1.19 | $-0.55 | $-0.91 | $-0.09 | $-0.21 |
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