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 | $61,918 | $0 | $0 | $0 | $196,732 | $162,814 |
| Revenue Growth? | 0.0% | 0.0% | 0.0% | -100.0% | 0.0% | 0.0% | 0.0% | -100.0% | +20.8% | 0.0% |
| Cost of Revenue? | $0 | $657,175 | $420,899 | $374,703 | $0 | $268,465 | $96,713 | $32,355 | $8,125 | $4,952 |
| Gross Profit? | $0 | -$657,000 | -$421,000 | -$375,000 | $61,918 | -$268,000 | -$96,713 | -$32,355 | $188,606 | $157,862 |
| Gross Margin? | 0.0% | 0.0% | 0.0% | 0.0% | +100.0% | 0.0% | 0.0% | 0.0% | +95.9% | +97.0% |
| Operating Expenses? | $942.623 | $2.38M | $28.97M | $9.10M | $5.99M | $4.16M | $5.33M | $3.21M | $1.71M | $1.37M |
| Operating Income? | -$942 | -$2.38M | -$30.10M | -$9.10M | -$5.92M | -$3.90M | -$5.08M | -$3.17M | -$1.52M | -$1.38M |
| EBITDA? | -$956 | -$3.73M | $10.40M | -$9.03M | -$6.00M | -$3.93M | -$5.07M | -$3.17M | -$1.72M | -$1.38M |
| Income Before Tax | -$4,049 | -$33.27M | -$10.58M | -$9.44M | -$6.33M | -$4.22M | -$5.16M | -$2.89M | -$1.52M | -$1.21M |
| Income Tax Expense | $0 | $518,406 | $0 | $0 | $0 | -$5 | -$3 | $5 | $0 | -$935,000 |
| Net Income? | -$4,049 | -$33.79M | -$10.58M | -$9.44M | -$6.33M | -$4.22M | -$5.16M | -$2.89M | -$1.52M | -$277,000 |
| EPS? | $-0.02 | $-0.24 | $-0.08 | $-0.10 | $-0.10 | $-0.09 | $-0.13 | $-0.08 | $-0.06 | $-0.01 |
| Diluted EPS? | $-0.02 | $-0.24 | $-0.08 | $-0.10 | $-0.10 | $-0.08 | $-0.13 | $-0.08 | $-0.06 | $-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