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 | $14,536 | $0 | $0 | $0 | $50,648 |
| Revenue Growth? | 0.0% | 0.0% | 0.0% | 0.0% | -100.0% | 0.0% | 0.0% | 0.0% | -100.0% | 0.0% |
| Cost of Revenue? | $247,550 | $482,078 | $64,250 | $310,746 | $263,855 | $141,634 | $199,355 | $36,121 | $26,952 | $61,142 |
| Gross Profit? | -$247,550 | -$482,078 | -$64,250 | -$310,746 | -$263,855 | -$141,619 | -$199,355 | -$36,121 | -$26,952 | -$10,494 |
| Gross Margin? | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | -974.3% | 0.0% | 0.0% | 0.0% | -20.7% |
| Operating Expenses? | $6.29M | $3.62M | $3.04M | $6.07M | $12.70M | $6.14M | $5.71M | $3.89M | $2.91M | $1.92M |
| Operating Income? | -$6.54M | -$8.32M | -$3.10M | -$6.13M | -$6.00M | -$6.13M | -$5.91M | -$3.93M | -$2.94M | -$1.98M |
| EBITDA? | -$6.29M | -$7.75M | -$3.36M | -$6.32M | -$6.23M | -$3.59M | -$5.70M | -$49.18M | -$3.64M | -$1.86M |
| Income Before Tax | -$4.83M | -$9.01M | -$10.85M | -$71.95M | -$61.32M | -$4.57M | -$7.34M | -$49.22M | -$3.67M | -$1.93M |
| Income Tax Expense | $0 | $0 | $0 | $0 | $0 | $0 | -$61,354 | -$474,749 | $28,395 | $2.22M |
| Net Income? | -$4.83M | -$9.01M | -$10.85M | -$71.95M | -$61.32M | -$4.57M | -$7.28M | -$53.67M | -$4.01M | -$4.14M |
| EPS? | $-0.00 | $-0.01 | $-0.01 | $-0.13 | $-0.12 | $-0.02 | $-0.06 | $-0.63 | $-0.07 | $-0.10 |
| Diluted EPS? | $-0.00 | $-0.01 | $-0.01 | $-0.13 | $-0.12 | $-0.02 | $-0.06 | $-0.63 | $-0.07 | $-0.10 |
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