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 | $93,270 | $59,484 | $46,173 | $62,958 | $139,519 | $165,559 |
| Revenue Growth? | 0.0% | 0.0% | 0.0% | -100.0% | +56.8% | +28.8% | -26.7% | -54.9% | -15.7% | 0.0% |
| Cost of Revenue? | $2,288 | $0 | $2,504 | $1,246 | $16,197 | $10,015 | $8,721 | $19,045 | $80,399 | $180,874 |
| Gross Profit? | -$2,288 | $0 | -$2,504 | -$1,246 | $77,073 | $49,469 | $37,452 | $43,913 | $59,120 | -$15,315 |
| Gross Margin? | 0.0% | 0.0% | 0.0% | 0.0% | +82.6% | +83.2% | +81.1% | +69.7% | +42.4% | -9.3% |
| Operating Expenses? | $1.67M | $2.09M | $3.77M | $1.40M | $1.97M | $226,811 | $237,447 | $306,819 | $380,833 | $374,744 |
| Operating Income? | -$1.68M | -$2.09M | -$3.77M | -$7.30M | -$1.97M | -$177,342 | -$199,995 | -$223,344 | -$117,713 | -$485,059 |
| EBITDA? | -$1.67M | -$2.09M | -$3.74M | -$7.27M | -$1.95M | -$177,253 | -$199,848 | -$254,046 | -$264,683 | -$309,813 |
| Income Before Tax | -$1.69M | -$2.08M | -$3.77M | -$7.34M | -$1.95M | -$176,913 | -$182,357 | -$300,427 | -$523,923 | -$297,022 |
| Income Tax Expense | $0 | $0 | $0 | -$323,275 | -$33,843 | $0 | $0 | $52,659 | $103,425 | -$93,037 |
| Net Income? | -$1.69M | -$2.08M | -$3.79M | -$1.08M | -$1.93M | -$176,913 | -$182,357 | -$315,565 | -$425,138 | -$297,022 |
| EPS? | $-0.02 | $-0.03 | $-0.06 | $-0.15 | $-0.06 | $-0.02 | $-0.03 | $-0.06 | $-0.09 | $-0.08 |
| Diluted EPS? | $-0.02 | $-0.03 | $-0.06 | $-0.15 | $-0.06 | $-0.02 | $-0.03 | $-0.06 | $-0.09 | $-0.08 |
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