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 | $13,354 | $7,574 | $11,369 | $0 | $1,535 | $420,650 | $72,607 | $273,282 | $133,777 |
| Revenue Growth? | -100.0% | +76.3% | -33.4% | 0.0% | -100.0% | -99.6% | +479.4% | -73.4% | +104.3% | 0.0% |
| Cost of Revenue? | $0 | $1,271 | $557 | $1,164 | $9,903 | $97,571 | $312,841 | $74,164 | $201,703 | $55,892 |
| Gross Profit? | $0 | $12,083 | $7,017 | $10,205 | -$9,903 | -$96,036 | $107,809 | -$1,557 | $71,579 | $77,885 |
| Gross Margin? | 0.0% | +90.5% | +92.6% | +89.8% | 0.0% | -6256.4% | +25.6% | -2.1% | +26.2% | +58.2% |
| Operating Expenses? | $2.21M | $704,245 | $923,841 | $1.01M | $824,818 | -$96,036 | $107,809 | $3.92M | $4.23M | $2.37M |
| Operating Income? | -$2.21M | -$680,079 | -$909,807 | -$1.04M | -$824,493 | -$2.00M | -$2.78M | -$3.92M | -$4.16M | -$2.38M |
| EBITDA? | -$2.21M | -$66,440 | -$771,434 | -$1.05M | -$814,590 | -$2.01M | -$2.78M | -$3.57M | -$3.70M | -$1.75M |
| Income Before Tax | -$2.06M | -$90,672 | -$799,444 | -$1.06M | -$773,447 | -$2.04M | -$2.81M | -$3.87M | -$4.27M | -$2.33M |
| Income Tax Expense | $0 | $0 | $0 | $0 | $0 | $0 | $8,582 | $15,975 | $30,341 | -$43,483 |
| Net Income? | -$2.06M | -$90,672 | -$799,444 | -$1.06M | -$773,447 | -$2.04M | -$2.81M | -$3.87M | -$4.27M | -$2.33M |
| EPS? | $-0.01 | $-0.00 | $-0.00 | $-0.01 | $-0.00 | $-0.01 | $-0.02 | $-0.03 | $-0.03 | $-0.02 |
| Diluted EPS? | $-0.01 | $-0.00 | $-0.00 | $-0.01 | $-0.00 | $-0.01 | $-0.02 | $-0.03 | $-0.03 | $-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