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 | $247,000 | $55,033 | $0 | $10,650 | $4,466 |
| Revenue Growth? | 0.0% | 0.0% | 0.0% | 0.0% | -100.0% | +348.8% | 0.0% | -100.0% | +138.5% | 0.0% |
| Cost of Revenue? | $0 | $0 | $0 | $0 | $0 | $53,589 | $41,411 | $30,480 | $13,779 | $13,792 |
| Gross Profit? | $0 | $0 | $0 | $0 | $0 | $193,411 | $13,622 | -$30,480 | -$3,129 | -$9,326 |
| Gross Margin? | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | +78.3% | +24.8% | 0.0% | -29.4% | -208.8% |
| Operating Expenses? | $637,768 | $882,588 | $2.58M | $3.37M | $1.04M | $406,334 | $886,224 | $487,950 | $66,340 | $901,248 |
| Operating Income? | -$637,768 | -$882,588 | -$2.58M | -$3.37M | -$1.04M | -$159,000 | -$873,000 | -$518,000 | -$69,470 | -$910,570 |
| EBITDA? | -$637,768 | $0 | -$2.75M | -$3.51M | -$198,000 | -$80,445 | -$984,109 | -$508,000 | -$61,130 | -$900,530 |
| Income Before Tax | -$1.17M | -$969,031 | -$3.00M | -$6.71M | -$1.25M | -$320,000 | -$1.18M | -$82,409 | -$122,352 | -$200,346 |
| Income Tax Expense | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $2 | -$3 |
| Net Income? | -$1.17M | -$969,000 | -$3.00M | -$6.71M | -$1.25M | -$320,000 | -$1.18M | -$82,409 | -$122,352 | -$200,346 |
| EPS? | $-0.19 | $-0.18 | $-0.72 | $-2.56 | $-1.28 | $-0.62 | $-4.56 | $-0.80 | $-1.20 | $-2.16 |
| Diluted EPS? | $-0.19 | $-0.18 | $-0.72 | $-2.56 | $-1.28 | $-0.62 | $-4.56 | $-0.80 | $-1.20 | $-2.16 |
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