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 2021 | FY 2020 | FY 2019 | FY 2018 | FY 2017 | FY 2016 | FY 2015 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue? | $0 | $0 | $0 | $52,728 | $59,729 | $0 | $0 | $134,254 | -$182,000 | $0 |
| Revenue Growth? | 0.0% | 0.0% | -100.0% | -11.7% | 0.0% | 0.0% | -100.0% | +173.8% | 0.0% | 0.0% |
| Cost of Revenue? | $0 | $0 | $0 | $51,894 | $36,329 | $4.21M | $22.68M | $0 | $0 | $0 |
| Gross Profit? | $0 | $0 | $0 | $834 | $23,400 | -$4.21M | -$22.68M | $134,254 | -$182,000 | $0 |
| Gross Margin? | 0.0% | 0.0% | 0.0% | +1.6% | +39.2% | 0.0% | 0.0% | +100.0% | +100.0% | 0.0% |
| Operating Expenses? | $1.02M | $1.17M | $1.73M | $1.17M | $1.52M | $4.21M | $4.28M | $24.84M | $159,068 | $126,782 |
| Operating Income? | $0 | $0 | -$1.73M | -$1.17M | -$1.49M | -$8.42M | -$45.35M | -$24.84M | -$653,000 | -$127,000 |
| EBITDA? | $0 | $0 | -$1.73M | $154,217 | -$1.61M | -$3.83M | -$45.35M | -$33.59M | -$806,000 | -$1.07M |
| Income Before Tax | -$1.10M | -$1.24M | -$1.80M | -$106,317 | -$1.87M | -$4.78M | -$22.88M | -$33.63M | -$835,000 | -$1.09M |
| Income Tax Expense | $0 | $0 | $0 | $2 | $0 | $12,000 | $4,300 | $0 | $0 | $0 |
| Net Income? | -$1.10M | -$1.24M | -$1.80M | -$106,317 | -$1.87M | -$4.78M | -$22.88M | -$33.63M | -$835,000 | -$1.09M |
| EPS? | $-0.50 | $-0.59 | $-0.85 | $-0.06 | $-0.98 | $-2.50 | $-11.50 | $-27.00 | $-0.74 | $-1.11 |
| Diluted EPS? | $-0.50 | $-0.59 | $-0.85 | $-0.06 | $-0.98 | $-2.50 | $-11.50 | $-27.00 | $-0.74 | $-1.11 |
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