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 2017 | FY 2016 | FY 2015 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue? | $0 | $0 | $1,180 | $8,052 | $2,335 | $5,034 | $16,386 | $57,021 | $52,933 | $110,371 |
| Revenue Growth? | 0.0% | -100.0% | -85.3% | +244.8% | -53.6% | -69.3% | -71.3% | +7.7% | -52.0% | 0.0% |
| Cost of Revenue? | $0 | $0 | $0 | $0 | $1,955 | $3,424 | $7,292 | $84,803 | $135,660 | $100,060 |
| Gross Profit? | $0 | $0 | $1,180 | $8,052 | $379 | $1,610 | $9,094 | -$27,782 | -$82,727 | $10,311 |
| Gross Margin? | 0.0% | 0.0% | +100.0% | +100.0% | +16.2% | +32.0% | +55.5% | -48.7% | -156.3% | +9.3% |
| Operating Expenses? | $130,834 | $266,581 | $175,514 | $415,620 | $401,555 | $7,099 | $1,450 | $183,774 | $788,836 | $384,399 |
| Operating Income? | $0 | -$266,581 | -$175,510 | -$407,570 | -$399,220 | -$5,490 | $7,640 | -$237,176 | -$2.77M | -$374,088 |
| EBITDA? | $0 | -$266,581 | -$24,188 | $0 | $0 | $201,112 | $6,494 | -$221,892 | -$2.45M | $220,723 |
| Income Before Tax | -$349,304 | -$202,089 | -$120,726 | -$290,458 | -$341,599 | -$5,185 | $6,497 | -$243,193 | -$2.50M | $100,314 |
| Income Tax Expense | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $16,604 | $0 |
| Net Income? | -$349,304 | -$202,089 | -$120,726 | -$290,458 | -$341,599 | -$5,185 | $6,497 | -$234,783 | -$2.50M | $100,314 |
| EPS? | $-0.01 | $-0.01 | $-0.00 | $-0.01 | $-0.01 | $-0.00 | $0.00 | $-0.01 | $-0.14 | $-0.01 |
| Diluted EPS? | $-0.01 | $-0.01 | $-0.00 | $-0.01 | $-0.01 | $-0.00 | $0.00 | $-0.01 | $-0.14 | $-0.01 |
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