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? | $188,997 | $0 | $202,565 | $81,844 | $61,263 | $30,592 | $40,494 | $38,426 | $24,638 | $74,316 |
| Gross Profit? | -$188,997 | $0 | -$202,565 | -$81,844 | -$61,263 | -$30,592 | -$40,494 | -$38,426 | -$24,638 | -$74,316 |
| Gross Margin? | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% |
| Operating Expenses? | $7.42M | $2.83M | $2.52M | $2.99M | $2.50M | $2.01M | $1.45M | $1.82M | $2.82M | $562,963 |
| Operating Income? | -$7.61M | -$2.83M | -$2.52M | -$2.97M | -$2.47M | -$1.88M | -$1.26M | $4.44M | -$2.83M | -$637,279 |
| EBITDA? | -$6.26M | -$8.56M | -$2.61M | -$2.99M | -$2.47M | -$1.85M | -$1.22M | -$1.38M | -$2.82M | -$628,752 |
| Income Before Tax | -$6.44M | -$7.53M | -$1.74M | -$2.75M | -$1.60M | -$2.45M | -$1.65M | -$7.71M | -$2.80M | -$549,505 |
| Income Tax Expense | $0 | $0 | $0 | $0 | $0 | $177,933 | $241,643 | $6.29M | $14,385 | $0 |
| Net Income? | -$6.44M | -$7.53M | -$1.74M | -$2.75M | -$1.60M | -$2.45M | -$1.65M | -$7.71M | -$2.80M | -$549,505 |
| EPS? | $-0.05 | $-0.07 | $-0.02 | $-0.04 | $-0.03 | $-0.09 | $-0.10 | $-0.66 | $-0.33 | $-0.12 |
| Diluted EPS? | $-0.05 | $-0.07 | $-0.02 | $-0.04 | $-0.03 | $-0.09 | $-0.10 | $-0.66 | $-0.33 | $-0.12 |
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