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 | $44 | $41,379 |
| Revenue Growth? | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | -100.0% | -99.9% | 0.0% |
| Cost of Revenue? | $0 | $3.02M | $554,195 | $99,308 | $55,809 | $611 | $1,760 | $2,406 | $2,968 | $0 |
| Gross Profit? | $0 | -$3.02M | -$554,000 | -$99,308 | -$55,809 | -$611 | -$1,760 | -$2,406 | -$2,924 | $35,328 |
| Gross Margin? | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | -6645.5% | +85.4% |
| Operating Expenses? | $15.46M | $21.53M | $3.24M | $3.24M | $3.11M | $7.11M | $784,289 | $456,158 | $666,241 | $485,877 |
| Operating Income? | -$15.46M | -$24.56M | -$3.24M | -$3.24M | -$3.11M | -$7.66M | -$813,000 | -$456,158 | -$666,197 | -$430,694 |
| EBITDA? | -$16.29M | -$23.07M | -$3.35M | -$3.10M | -$3.13M | -$7.66M | -$811,000 | -$1.41M | -$1.48M | -$310,733 |
| Income Before Tax | -$10.87M | -$23.86M | -$3.48M | -$3.16M | -$3.37M | -$7.65M | -$933,000 | -$1.39M | -$1.56M | -$605,838 |
| Income Tax Expense | $499,000 | -$1.41M | $0 | -$16,462 | $0 | $0 | $63,634 | $12,223 | $22,777 | $18,371 |
| Net Income? | -$11.36M | -$22.45M | -$3.48M | -$3.16M | -$3.37M | -$7.65M | -$933,000 | -$1.40M | -$1.58M | -$624,209 |
| EPS? | $-0.02 | $-0.07 | $-0.02 | $-0.03 | $-0.03 | $-0.11 | $-0.02 | $-0.04 | $-0.05 | $-0.04 |
| Diluted EPS? | $-0.02 | $-0.07 | $-0.02 | $-0.03 | $-0.03 | $-0.10 | $-0.02 | $-0.04 | $-0.05 | $-0.04 |
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