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 2022 | FY 2021 | FY 2020 | FY 2019 | FY 2016 | FY 2015 | FY 2014 | FY 2013 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue? | $0 | $25,325 | $78,803 | $159,067 | $0 | $0 | $0 | $625,208 | $964,968 | $545,874 |
| Revenue Growth? | -100.0% | -67.9% | -50.5% | 0.0% | 0.0% | 0.0% | -100.0% | -35.2% | +76.8% | 0.0% |
| Cost of Revenue? | $11,481 | $37,553 | $83,008 | $115,918 | $0 | $0 | $388 | $145,695 | $386,293 | $531,131 |
| Gross Profit? | -$11,481 | -$12,228 | -$4,205 | $43,149 | $0 | $0 | -$388 | $479,513 | $578,675 | $14,743 |
| Gross Margin? | 0.0% | -48.3% | -5.3% | +27.1% | 0.0% | 0.0% | 0.0% | +76.7% | +60.0% | +2.7% |
| Operating Expenses? | $114,207 | $247,866 | $47,559 | $110,519 | $140,000 | $0 | $173,738 | $1.26M | $4.77M | $2.57M |
| Operating Income? | -$125,688 | -$260,094 | -$51,764 | -$67,370 | -$140,000 | $0 | -$192,924 | -$779,081 | -$4.19M | -$2.56M |
| EBITDA? | -$114,207 | -$229,541 | $313,840 | -$3,380 | -$140,000 | $171,860 | -$719,100 | -$1.21M | -$4.17M | -$2.56M |
| Income Before Tax | -$241,446 | -$261,446 | $236,402 | -$68,249 | -$239,468 | -$107,659 | -$962,202 | -$1.32M | -$4.93M | -$2.75M |
| Income Tax Expense | $0 | $0 | $0 | $0 | $0 | $0 | $223,524 | $0 | $0 | $0 |
| Net Income? | -$241,446 | -$243,564 | $236,402 | -$68,249 | -$239,468 | -$107,659 | -$962,202 | -$1.32M | -$4.93M | -$2.75M |
| EPS? | $0.00 | $-0.00 | $0.00 | $-0.00 | $-0.00 | $-0.00 | $-0.00 | $-0.01 | $-0.27 | $-0.21 |
| Diluted EPS? | $0.00 | $-0.00 | $0.00 | $-0.00 | $-0.00 | $-0.00 | $-0.00 | $-0.01 | $-0.27 | $-0.21 |
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