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 | $10,043 | $140,242 | $135,355 | $73,105 | $165,796 | $310,164 | $83,263 | $0 | $0 |
| Revenue Growth? | -100.0% | -92.8% | +3.6% | +85.2% | -55.9% | -46.5% | +272.5% | 0.0% | 0.0% | 0.0% |
| Cost of Revenue? | $0 | $625,241 | $654,752 | $9,990 | $14,985 | $65,369 | $93,385 | $12,930 | $14,761 | $15,833 |
| Gross Profit? | $0 | -$615,198 | -$514,510 | $125,365 | $58,120 | $100,427 | $216,779 | $70,333 | -$14,761 | -$15,833 |
| Gross Margin? | 0.0% | -6125.6% | -366.9% | +92.6% | +79.5% | +60.6% | +69.9% | +84.5% | 0.0% | 0.0% |
| Operating Expenses? | $945,766 | $944,735 | $2.40M | $3.39M | $2.28M | $3.01M | $4.03M | $4.23M | $4.60M | $5.41M |
| Operating Income? | -$945,766 | -$1.56M | -$2.92M | -$3.26M | -$2.23M | -$2.91M | -$3.81M | -$4.16M | -$4.60M | -$5.41M |
| EBITDA? | -$945,766 | -$941,401 | $8.85M | -$16.51M | -$1.51M | $2.34M | -$10.57M | -$588,503 | -$4.59M | -$5.40M |
| Income Before Tax | -$2.18M | -$2.80M | $6.92M | -$18.47M | -$3.10M | -$395,584 | -$17.31M | -$6.44M | -$10.81M | -$5.32M |
| Income Tax Expense | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 |
| Net Income? | -$2.18M | -$2.80M | $6.92M | -$18.47M | -$3.10M | -$395,584 | -$17.31M | -$6.44M | -$10.81M | -$5.32M |
| EPS? | $-0.00 | $-0.01 | $0.03 | $-0.13 | $-0.05 | $-0.03 | $-33.56 | $-17.76 | $-0.04 | $-0.05 |
| Diluted EPS? | $-0.00 | $-0.01 | $0.01 | $-0.13 | $-0.05 | $-0.03 | $-33.56 | $-17.76 | $-0.04 | $-0.05 |
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