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 | $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 | $0 | $0 | $0 | $29,398 | $62,112 | $62,346 | $6,765 | $0 | $0 |
| Gross Profit? | $0 | $0 | $0 | $0 | -$29,398 | -$62,112 | -$62,346 | -$6,765 | $0 | $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? | $4.90M | $44.14M | $20.52M | $8.40M | $14.71M | $9.54M | $2.15M | $2.13M | $2.52M | $2.47M |
| Operating Income? | -$4.90M | -$44.14M | -$20.52M | -$8.40M | -$14.74M | -$9.60M | -$2.22M | -$2.14M | -$2.52M | -$2.47M |
| EBITDA? | -$3.66M | -$42.53M | -$19.27M | -$7.70M | -$14.06M | -$9.28M | -$2.08M | -$2.13M | -$2.54M | -$2.47M |
| Income Before Tax | -$4.90M | -$44.14M | -$20.52M | -$8.40M | -$14.74M | -$9.60M | -$2.15M | -$2.14M | -$2.52M | -$2.47M |
| Income Tax Expense | -$3.77M | -$2.13M | -$1.85M | -$1.02M | $1.04M | -$57,881 | $66,818 | -$309,000 | -$33,312 | $75,776 |
| Net Income? | -$1.13M | -$42.13M | -$18.69M | -$7.38M | -$15.78M | -$9.54M | -$2.22M | -$1.83M | -$2.48M | -$2.54M |
| EPS? | $-0.02 | $-1.38 | $-0.85 | $-0.38 | $-0.82 | $-0.56 | $-0.16 | $-0.15 | $-0.31 | $-0.65 |
| Diluted EPS? | $-0.02 | $-1.50 | $-0.85 | $-0.38 | $-0.82 | $-0.56 | $-0.16 | $-0.15 | $-0.31 | $-0.65 |
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