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 | $0 | $0 | $0 | $1,271 | $23,984 | $24,333 | $30 | $129 |
| Revenue Growth? | 0.0% | 0.0% | 0.0% | 0.0% | -100.0% | -94.7% | -1.4% | +81010.0% | -76.7% | 0.0% |
| Cost of Revenue? | $15,538 | $0 | $86,358 | $76,684 | $2,996 | $2,458 | $2,001 | $2,347 | $505 | $1,349 |
| Gross Profit? | -$15,538 | $0 | -$86,358 | -$76,684 | -$2,996 | -$1,187 | $21,983 | $21,986 | -$475 | -$1,220 |
| Gross Margin? | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | -93.4% | +91.7% | +90.4% | -1583.3% | -945.7% |
| Operating Expenses? | $4.45M | $18.66M | $4.18M | $6.09M | $3.14M | $2.48M | $7.03M | $4.12M | $374,815 | $229,413 |
| Operating Income? | -$4.46M | -$18.66M | -$4.18M | -$6.09M | -$2.98M | -$2.48M | -$6.96M | -$16.23M | -$374,815 | -$187,983 |
| EBITDA? | -$4.45M | -$18.50M | -$4.17M | -$6.04M | -$3.13M | -$2.48M | -$7.02M | -$16.23M | -$374,280 | -$155,815 |
| Income Before Tax | -$5.17M | -$18.12M | $2.07M | -$6.15M | -$3.15M | -$2.62M | -$7.02M | -$16.24M | -$374,785 | -$157,162 |
| Income Tax Expense | $0 | $0 | -$864,000 | $0 | $0 | $0 | $0 | $0 | $0 | -$129 |
| Net Income? | -$5.17M | -$18.13M | $2.05M | -$5.52M | -$2.50M | -$2.62M | -$7.02M | -$16.24M | -$374,785 | -$157,162 |
| EPS? | $-0.01 | $-0.04 | $0.01 | $-0.02 | $-0.02 | $-0.02 | $-0.07 | $-0.18 | $-0.02 | $-0.02 |
| Diluted EPS? | $-0.01 | $-0.04 | $0.01 | $-0.02 | $-0.02 | $-0.02 | $-0.07 | $-0.18 | $-0.02 | $-0.02 |
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