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 | $1.35M | $0 | $0 | $0 | $0 |
| Revenue Growth? | 0.0% | 0.0% | 0.0% | 0.0% | -100.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% |
| Cost of Revenue? | $52,644 | $0 | $50,878 | $27,094 | $16,212 | $1.37M | $100,000 | $0 | $0 | $0 |
| Gross Profit? | -$52,644 | $0 | -$50,878 | -$27,094 | -$16,212 | -$1,026 | -$100,000 | $0 | -$1.07M | $0 |
| Gross Margin? | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | -0.1% | 0.0% | 0.0% | 0.0% | 0.0% |
| Operating Expenses? | $2.80M | $3.79M | $8.33M | $5.02M | $2.22M | $2.52M | $12.91M | $2.87M | $1.46M | $610,324 |
| Operating Income? | -$2.85M | -$3.79M | -$8.33M | -$5.09M | -$2.22M | -$2.44M | -$13.58M | -$2.81M | -$1.46M | -$610,000 |
| EBITDA? | -$2.80M | -$3.68M | -$8.35M | -$5.03M | -$2.19M | -$918,000 | -$13.43M | -$2.87M | -$904,000 | -$610,000 |
| Income Before Tax | -$3.38M | -$4.16M | -$8.53M | -$5.38M | -$2.50M | -$1.12M | -$13.51M | -$3.09M | -$1.55M | -$610,000 |
| Income Tax Expense | $0 | $0 | $0 | $0 | $0 | $0 | $0 | -$161,000 | -$1.44M | -$2,864 |
| Net Income? | -$3.38M | -$4.16M | -$8.53M | -$5.38M | -$2.50M | -$1.12M | -$13.51M | -$3.09M | -$1.55M | -$610,000 |
| EPS? | $-0.04 | $-0.05 | $-0.11 | $-0.11 | $-0.08 | $-0.05 | $-0.64 | $-0.28 | $-0.19 | $-0.07 |
| Diluted EPS? | $-0.04 | $-0.05 | $-0.11 | $-0.11 | $-0.08 | $-0.05 | $-0.64 | $-0.28 | $-0.19 | $-0.07 |
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