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? | $213,597 | $0 | $0 | $0 | $0 | $0 | $189,360 | $82,265 | $1.55M | $356,665 |
| Gross Profit? | -$213,597 | $0 | $0 | $0 | $0 | $0 | -$189,360 | -$82,265 | -$1.55M | -$356,665 |
| Gross Margin? | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% |
| Operating Expenses? | $22.77M | $51.78M | $38.96M | $28.81M | $24.13M | $15.29M | $13.99M | $11.66M | $13.60M | $9.45M |
| Operating Income? | -$22.98M | -$51.78M | -$38.96M | -$28.81M | -$24.13M | -$15.29M | -$14.18M | -$13.33M | -$13.60M | -$9.45M |
| EBITDA? | -$22.77M | -$51.49M | -$38.77M | -$28.67M | -$23.98M | -$14.89M | -$13.90M | -$13.16M | -$12.05M | -$9.09M |
| Income Before Tax | -$21.79M | -$44.52M | -$42.83M | -$31.85M | -$24.12M | -$15.09M | -$14.09M | -$13.24M | -$13.56M | -$6.18M |
| Income Tax Expense | $0 | $66,000 | -$60,000 | -$60,000 | $0 | $0 | $0 | $0 | $0 | $0 |
| Net Income? | -$21.79M | -$44.58M | -$42.77M | -$31.79M | -$24.12M | -$15.09M | -$14.09M | -$13.24M | -$13.56M | -$6.18M |
| EPS? | $-8.35 | $-36.52 | $-104.99 | $-135.18 | $-130.35 | $-228.55 | $-550.86 | $-1567.96 | $-3210.00 | $-6420.00 |
| Diluted EPS? | $-8.35 | $-41.89 | $-104.99 | $-135.18 | $-130.35 | $-228.55 | $-550.86 | $-1567.96 | $-3210.00 | $-6420.00 |
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