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 2019 | FY 2018 | FY 2016 | FY 2015 | FY 2014 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue? | $0 | $6.28M | $419,299 | $19,316 | $0 | $0 | $1,543 | $1.54M | $3.90M | $7.36M |
| Revenue Growth? | -100.0% | +1397.7% | +2070.7% | 0.0% | 0.0% | -100.0% | -99.9% | -60.5% | -47.0% | 0.0% |
| Cost of Revenue? | $0 | $22,722 | $3,323 | $8,051 | $0 | $6 | $940 | $940,000 | $4.26M | $6.46M |
| Gross Profit? | $0 | $6.26M | $415,976 | $11,265 | $0 | -$6 | $603 | $603,000 | -$352,019 | $897,959 |
| Gross Margin? | 0.0% | +99.6% | +99.2% | +58.3% | 0.0% | 0.0% | +39.1% | +39.1% | -9.0% | +12.2% |
| Operating Expenses? | $1.96M | $6.58M | $1.21M | $367,059 | $331,661 | $4,329 | $1,329 | $1.24M | $1.05M | $1.91M |
| Operating Income? | -$1.96M | -$320,168 | -$797,504 | -$355,790 | -$331,660 | -$4,340 | -$730 | -$632,000 | -$1.40M | -$1.01M |
| EBITDA? | -$1.96M | -$297,580 | -$1.30M | -$355,790 | -$331,660 | -$4,329 | -$660 | -$570,000 | -$1.59M | -$1.25M |
| Income Before Tax | $1.94M | -$349,936 | -$1.33M | -$495,948 | -$343,699 | -$4,360 | -$696 | -$602,000 | -$1.72M | -$1.42M |
| Income Tax Expense | $0 | $0 | $0 | $0 | $0 | $0 | $4 | $0 | -$2 | $3 |
| Net Income? | $3.12M | -$350,578 | -$1.32M | -$497,760 | -$343,699 | -$4,360 | -$696 | -$602,000 | -$1.72M | -$1.42M |
| EPS? | $0.01 | $-0.00 | $-0.00 | $-0.00 | $-0.00 | $0.00 | $-0.00 | $-0.01 | $-0.12 | $-0.14 |
| Diluted EPS? | $0.01 | $-0.00 | $-0.00 | $-0.00 | $-0.00 | $0.00 | $-0.00 | $-0.01 | $-0.12 | $-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