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? | $372,695 | $0 | $107,207 | $12,023 | $23,815 | $35,290 | $48,645 | $45,105 | $16,200 | $654 |
| Gross Profit? | -$372,695 | $0 | -$107,000 | -$12,023 | -$23,815 | -$35,290 | -$48,645 | -$45,105 | -$16,200 | -$654 |
| Gross Margin? | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% |
| Operating Expenses? | $16.20M | -$4,309 | $3.64M | $3.07M | $2.09M | $3.27M | $4.23M | $5.92M | $4.37M | $505,241 |
| Operating Income? | -$16.57M | $4,309 | -$3.64M | -$14.05M | -$5.98M | -$7.85M | -$9.45M | -$6.20M | -$5.96M | -$416,000 |
| EBITDA? | -$16.20M | -$3,405 | -$2.97M | -$13.95M | -$5.95M | -$7.77M | -$9.33M | -$5.99M | -$3.32M | -$89,039 |
| Income Before Tax | -$38.46M | -$20,288 | $10.49M | -$14.02M | -$5.97M | -$7.80M | -$9.38M | -$6.04M | -$3.33M | -$922,000 |
| Income Tax Expense | $8.06M | $1,137 | -$778,000 | $4.54M | -$719,000 | -$1.98M | -$2.11M | -$1.95M | -$456,000 | $62,927 |
| Net Income? | -$46.53M | -$21,425 | $11.27M | -$18.57M | -$5.25M | -$5.82M | -$7.27M | -$4.09M | -$2.88M | -$985,000 |
| EPS? | $-0.08 | $-0.08 | $0.05 | $-0.09 | $-0.03 | $-0.03 | $-0.05 | $-0.04 | $-0.06 | $-0.04 |
| Diluted EPS? | $-0.08 | $-0.08 | $0.04 | $-0.09 | $-0.03 | $-0.03 | $-0.05 | $-0.04 | $-0.06 | $-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