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? | $72,246 | $0 | $0 | $33,304 | $47,472 | $42,562 | $43,815 | $40,853 | $38,443 | $46,000 |
| Gross Profit? | -$72,246 | $0 | $0 | -$33,304 | -$47,472 | -$42,562 | -$43,815 | -$40,853 | -$38,443 | -$46,000 |
| Gross Margin? | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% |
| Operating Expenses? | $6.74M | $4.42M | $4.67M | $4.83M | $2.26M | $2.19M | $2.46M | $2.21M | $3.08M | $3.08M |
| Operating Income? | -$6.81M | -$4.43M | -$4.67M | -$2.62M | -$115,000 | -$2.35M | -$2.52M | -$1.81M | -$3.12M | -$3.08M |
| EBITDA? | -$6.74M | -$4.42M | -$4.67M | -$77.18M | -$2.26M | -$2.30M | -$2.85M | -$2.38M | -$3.25M | -$3.73M |
| Income Before Tax | -$6.36M | -$4.44M | -$4.43M | -$77.90M | -$4.82M | -$2.03M | -$2.00M | -$2.47M | -$3.13M | -$3.62M |
| Income Tax Expense | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $287,353 | $0 | $0 |
| Net Income? | -$6.36M | -$4.44M | -$4,435 | -$77.90M | -$4.82M | -$2.03M | -$2.00M | -$2.47M | -$3.13M | -$3.62M |
| EPS? | $-0.09 | $-0.08 | $-0.10 | $-2.16 | $-0.15 | $-0.07 | $-0.08 | $-0.13 | $-0.18 | $-0.25 |
| Diluted EPS? | $-0.09 | $-0.08 | $-0.10 | $-2.16 | $-0.15 | $-0.07 | $-0.08 | $-0.13 | $-0.18 | $-0.25 |
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