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 | $0 | $0 | $0 | $0 | $0 |
| Revenue Growth? | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% |
| Cost of Revenue? | $87,530 | $15,410 | $17,339 | $8,298 | $2,778 | $1,541 | $3,841 | $0 | $0 | $0 |
| Gross Profit? | -$87,530 | -$15,410 | -$17,339 | -$8,298 | -$2,778 | -$1,541 | -$3,841 | $0 | $0 | $0 |
| Gross Margin? | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% |
| Operating Expenses? | $9.33M | $6.42M | $8.26M | $3.86M | $7.55M | $1.73M | $1.97M | $1.16M | $1.29M | $2.60M |
| Operating Income? | -$9.41M | -$6.43M | -$8.41M | -$3.86M | -$7.55M | -$1.73M | -$1.88M | -$1.16M | -$1.62M | -$2.79M |
| EBITDA? | -$9.33M | -$6.45M | -$11.07M | -$5.44M | -$9.48M | -$2.07M | -$1.90M | -$1.13M | -$1.61M | -$2.78M |
| Income Before Tax | -$9.30M | -$6.47M | -$8.61M | -$5.47M | -$8.19M | -$2.13M | -$2.00M | -$1.13M | -$1.61M | -$2.78M |
| Income Tax Expense | $0 | $0 | -$167,872 | $1.24M | $760,894 | $580,472 | $108,173 | -$22,898 | -$4,920 | -$18,289 |
| Net Income? | -$9.30M | -$6.47M | -$11,198 | -$5.70M | -$8.19M | -$2.71M | -$1.67M | -$831,992 | -$1.28M | -$2.59M |
| EPS? | $-0.06 | $-0.05 | $-0.09 | $-0.06 | $-0.12 | $-0.07 | $-0.05 | $-0.04 | $-0.07 | $-0.13 |
| Diluted EPS? | $-0.06 | $-0.05 | $-0.09 | $-0.06 | $-0.12 | $-0.06 | $-0.05 | $-0.04 | $-0.07 | $-0.13 |
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