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? | $34,210 | $0 | $151,197 | $25,248 | $12,391 | $11,153 | $12,688 | $516 | $700 | $833 |
| Gross Profit? | -$34,210 | $0 | -$151,197 | -$25,248 | -$12,391 | -$11,153 | -$12,688 | -$516 | -$700 | -$833 |
| Gross Margin? | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% |
| Operating Expenses? | $3.36M | $7.23M | $10.57M | $9.42M | $4.36M | $1.50M | $758,780 | $1.25M | $864,429 | $165,774 |
| Operating Income? | -$3.39M | -$7.23M | -$10.57M | -$9.23M | -$4.37M | -$1.46M | -$771,468 | -$1.25M | -$829,429 | -$115,774 |
| EBITDA? | -$2.22M | -$9.30M | -$11.13M | -$9.21M | -$4.23M | -$1.50M | -$697,847 | -$1.25M | -$823,709 | -$42,941 |
| Income Before Tax | -$2.27M | -$6.04M | -$10.37M | $275,756 | -$3.85M | -$1.35M | -$659,670 | -$1.08M | -$496,516 | -$287,774 |
| Income Tax Expense | $0 | $0 | $0 | $0 | $0 | $966,000 | $0 | -$43,000 | -$463,000 | $0 |
| Net Income? | -$2.27M | -$6.04M | -$10.37M | $275,756 | -$3.85M | -$2.31M | -$659,670 | -$1.04M | -$33,516 | -$287,774 |
| EPS? | $-0.01 | $-0.03 | $-0.06 | $0.00 | $-0.04 | $-0.04 | $-0.02 | $-0.02 | $-0.00 | $-0.01 |
| Diluted EPS? | $-0.01 | $-0.03 | $-0.06 | $0.00 | $-0.04 | $-0.04 | $-0.02 | $-0.02 | $-0.00 | $-0.01 |
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