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 | $8,050 | $0 | $23,646 | $206,461 | $11,091 | $17,774 | $32,467 | $69,421 | $137,009 |
| Revenue Growth? | -100.0% | 0.0% | -100.0% | -88.5% | +1761.5% | -37.6% | -45.3% | -53.2% | -49.3% | 0.0% |
| Cost of Revenue? | $0 | $169,810 | $189,745 | $224,812 | $200,211 | $176,471 | $123,250 | $50,363 | $12,994 | $6,799 |
| Gross Profit? | $0 | -$161,760 | -$189,745 | -$201,166 | $6,250 | -$165,380 | -$105,476 | -$17,896 | $56,427 | $130,210 |
| Gross Margin? | 0.0% | -2009.4% | 0.0% | -850.7% | +3.0% | -1491.1% | -593.4% | -55.1% | +81.3% | +95.0% |
| Operating Expenses? | $9.66M | $5.44M | $5.79M | $6.74M | $6.56M | $5.34M | $5.69M | $5.17M | $2.41M | $2.71M |
| Operating Income? | -$9.66M | -$5.43M | -$5.79M | -$6.72M | -$6.64M | -$5.52M | -$5.82M | -$5.22M | -$2.42M | -$2.72M |
| EBITDA? | -$9.73M | -$5.27M | -$5.59M | -$6.49M | -$6.44M | -$5.28M | -$5.67M | -$5.15M | -$2.56M | -$11.73M |
| Income Before Tax | -$9.68M | -$5.45M | -$5.79M | -$6.73M | -$6.66M | -$5.47M | -$5.78M | -$5.20M | -$2.57M | -$11.74M |
| Income Tax Expense | $0 | $0 | $0 | $0 | $0 | $0 | -$48,610 | -$3 | -$4 | $0 |
| Net Income? | -$9.68M | -$5.45M | -$5.79M | -$6.73M | -$6.66M | -$5.47M | -$5.78M | -$5.20M | -$2.57M | -$11.74M |
| EPS? | $-0.01 | $-0.00 | $-0.00 | $-0.01 | $-0.01 | $-0.00 | $-0.01 | $-0.01 | $-0.00 | $-0.03 |
| Diluted EPS? | $-0.01 | $-0.00 | $-0.00 | $-0.01 | $-0.01 | $-0.00 | $-0.01 | $-0.01 | $-0.00 | $-0.03 |
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