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 | $11,732 | $0 | $256,956 | $52,173 | $0 | $0 | $0 |
| Revenue Growth? | 0.0% | 0.0% | -100.0% | 0.0% | -100.0% | +392.5% | 0.0% | 0.0% | 0.0% | 0.0% |
| Cost of Revenue? | $2,460 | $29.027 | $36,215 | $12,014 | $418 | $10,124 | $53,231 | $3,764 | $9,564 | $34,264 |
| Gross Profit? | -$2,460 | -$29.027 | -$36,215 | -$282 | -$418 | $246,832 | -$1,058 | -$3,764 | -$9,564 | -$13,825 |
| Gross Margin? | 0.0% | 0.0% | 0.0% | -2.4% | 0.0% | +96.1% | -2.0% | 0.0% | 0.0% | 0.0% |
| Operating Expenses? | $2.30M | $1,900.598 | $446,473 | $335,444 | $494,886 | $1.00M | $860,087 | $3.54M | $430,956 | $308,538 |
| Operating Income? | -$2.31M | -$1,929.625 | -$483,000 | -$347,458 | -$471,000 | -$1.00M | -$913,000 | -$3.64M | -$441,000 | -$320,219 |
| EBITDA? | -$2.30M | -$1,910.39 | -$464,000 | -$347,176 | -$433,000 | -$958,221 | -$241,000 | -$965,000 | -$390,000 | -$278,362 |
| Income Before Tax | -$2.71M | $17,877 | -$600,000 | -$493,255 | -$1.37M | -$733,000 | -$658,000 | -$3.67M | -$439,000 | $97,706 |
| Income Tax Expense | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 |
| Net Income? | -$2.71M | $17,877 | -$600,000 | -$493,255 | -$1.37M | -$733,000 | -$658,000 | -$3.67M | -$439,000 | $97,706 |
| EPS? | $-0.33 | $2.30 | $-0.02 | $-0.01 | $-0.21 | $-0.03 | $-0.03 | $-0.18 | $-0.03 | $0.01 |
| Diluted EPS? | $-0.33 | $2.28 | $-0.02 | $-0.01 | $-0.21 | $-0.03 | $-0.03 | $-0.18 | $-0.03 | $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