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 | $8,582 | $267,448 | $0 | $0 | $0 | $0 | $0 | $0 |
| Revenue Growth? | 0.0% | -100.0% | -96.8% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% |
| Cost of Revenue? | $0 | $0 | $6,209 | $205,063 | $989,342 | $0 | $0 | $0 | $0 | $0 |
| Gross Profit? | $0 | $0 | $2,373 | $62,385 | -$989,000 | -$433,000 | -$266,000 | $0 | $0 | $0 |
| Gross Margin? | 0.0% | 0.0% | +27.7% | +23.3% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% |
| Operating Expenses? | $1.22M | $1.24M | $992,229 | $1.39M | $1.55M | $4.89M | $4.07M | $4.08M | $318,278 | $120,399 |
| Operating Income? | -$1.22M | -$1.24M | -$990,000 | -$2.00M | -$1.55M | -$4.89M | -$4.07M | -$4.08M | -$676,000 | -$120,000 |
| EBITDA? | -$1.22M | -$945,000 | -$2.02M | -$1.29M | -$1.88M | -$4.89M | -$4.07M | -$4.08M | -$319,000 | -$120,000 |
| Income Before Tax | -$1.06M | -$388,000 | -$2.45M | -$2.42M | -$4.62M | -$5.61M | -$24.56M | -$4.08M | -$676,000 | -$164,000 |
| Income Tax Expense | $0 | $0 | $0 | $0 | $0 | $0 | $0 | -$8,439 | $14,961 | $0 |
| Net Income? | -$1.06M | -$388,000 | -$2.45M | -$2.42M | -$4.62M | -$5.61M | -$24.56M | -$960,000 | -$310,000 | -$164,000 |
| EPS? | $-0.02 | $-0.01 | $-0.07 | $-0.08 | $-0.17 | $-0.26 | $-1.40 | $-0.50 | $-0.25 | $-0.14 |
| Diluted EPS? | $-0.02 | $-0.01 | $-0.07 | $-0.08 | $-0.17 | $-0.26 | $-1.40 | $-0.50 | $-0.25 | $-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