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? | $70,224 | $0 | $67,913 | $62,454 | $9,140 | $3,864 | $3,863 | $3,661 | $3,661 | $3,661 |
| Gross Profit? | -$70,224 | $0 | -$67,913 | -$62,454 | -$9,140 | -$3,864 | -$3,863 | -$3,661 | -$3,661 | -$3,661 |
| Gross Margin? | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% |
| Operating Expenses? | $5.26M | $2.22M | $2.25M | $2.48M | $2.89M | $73,677 | $33,261 | $40,266 | $192,020 | $214,111 |
| Operating Income? | -$5.33M | -$2.22M | -$2.25M | -$2.54M | -$2.89M | -$77,540 | -$37,120 | -$43,930 | -$195,680 | -$217,770 |
| EBITDA? | -$5.26M | -$2,283 | -$2.31M | -$2.35M | -$2.83M | -$41,136 | -$32,786 | -$40,270 | -$192,020 | -$214,110 |
| Income Before Tax | -$8.75M | -$3.66M | -$2.63M | -$2.53M | -$2.89M | -$64,992 | -$36,799 | -$43,480 | -$195,322 | -$214,713 |
| Income Tax Expense | $0 | $0 | $0 | $0 | $0 | -$19,992 | -$64,989 | -$11,712 | -$52,451 | -$43,364 |
| Net Income? | -$7.78M | -$3,466 | -$2.59M | -$2.53M | -$2.89M | -$59,974 | $28,190 | -$31,767 | -$142,871 | -$171,349 |
| EPS? | $-0.08 | $-0.04 | $-0.04 | $-0.05 | $-0.12 | $-0.02 | $0.01 | $-0.01 | $-0.04 | $-0.05 |
| Diluted EPS? | $-0.08 | $-0.04 | $-0.04 | $-0.05 | $-0.12 | $-0.02 | $0.01 | $-0.01 | $-0.04 | $-0.05 |
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