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 | $292,105 | $83,389 | $151,820 | $0 |
| Revenue Growth? | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | -100.0% | +250.3% | -45.1% | 0.0% | 0.0% |
| Cost of Revenue? | $78,917 | $100,807 | $89,668 | $56,553 | $51,221 | $50,758 | $12,414 | $9,030 | $0 | $26,594 |
| Gross Profit? | -$78,917 | -$100,807 | -$89,668 | -$56,553 | -$51,221 | -$50,758 | $279,691 | $74,359 | $83,314 | -$26,594 |
| Gross Margin? | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | +95.8% | +89.2% | +54.9% | 0.0% |
| Operating Expenses? | $1.37M | $158,311 | $165,399 | $466,310 | $97,947 | $792,537 | $1.63M | $2.49M | $7.26M | $2.89M |
| Operating Income? | -$1.45M | -$2.78M | -$166,026 | -$3.38M | -$97,947 | -$2.39M | -$1.02M | -$1.22M | -$2.13M | -$2.89M |
| EBITDA? | -$1.50M | -$2.99M | -$149,468 | -$3.33M | -$1.34M | -$2.34M | -$1.01M | -$1.22M | -$7.26M | -$2.32M |
| Income Before Tax | -$1.40M | -$2.67M | -$2.40M | -$3.35M | -$167,902 | -$2.33M | -$1.23M | -$1.26M | -$2.26M | -$2.96M |
| Income Tax Expense | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $89,178 |
| Net Income? | -$1.40M | -$2.67M | -$2.40M | -$3.35M | -$1.25M | -$2.33M | -$1.23M | -$1.26M | -$2.26M | -$2.43M |
| EPS? | $-0.02 | $-0.00 | $-0.01 | $-0.01 | $-0.00 | $-0.01 | $-0.01 | $-0.01 | $-0.01 | $-0.02 |
| Diluted EPS? | $-0.02 | $-0.00 | $-0.01 | $-0.01 | $-0.00 | $-0.01 | $-0.01 | $-0.01 | $-0.01 | $-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