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 2021 | FY 2020 | FY 2019 | FY 2018 | FY 2017 | FY 2016 | FY 2015 |
|---|---|---|---|---|---|---|---|---|---|---|
| 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? | $0 | $1,276 | $21,395 | $31,027 | $89,452 | $53,257 | $49,218 | $61,827 | $138,221 | $33,353 |
| Gross Profit? | $0 | -$1,276 | -$21,395 | -$31,027 | -$89,452 | -$53,257 | -$49,218 | -$61,827 | -$138,000 | $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? | $11.65M | $13.42M | $7.71M | $1.60M | $1.77M | $4.01M | $10.59M | $4.23M | $2.92M | $2.53M |
| Operating Income? | -$11.65M | -$13.42M | -$7.81M | -$1.68M | -$1.79M | -$4.06M | -$10.64M | -$4.29M | -$3.06M | -$2.54M |
| EBITDA? | -$10.86M | -$13.42M | -$7.71M | $20.45M | -$1.80M | -$22.17M | -$11.09M | -$4.23M | -$2.93M | -$2.48M |
| Income Before Tax | -$17.08M | $24.93M | -$6.88M | $18.32M | -$4.31M | -$22.44M | -$11.17M | -$4.58M | -$3.07M | -$2.52M |
| Income Tax Expense | -$928,318 | $973,896 | $0 | $637,311 | $0 | $0 | -$3 | $4 | $3 | $0.21 |
| Net Income? | -$16.15M | $23.96M | -$6.88M | $17.68M | -$4.37M | -$22.44M | -$11.17M | -$4.58M | -$3.07M | -$2.52M |
| EPS? | $-0.02 | $0.03 | $-0.01 | $0.04 | $-0.01 | $-0.05 | $-0.02 | $-0.02 | $-0.02 | $-0.02 |
| Diluted EPS? | $-0.02 | $0.03 | $-0.01 | $0.04 | $-0.01 | $-0.05 | $-0.02 | $-0.02 | $-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