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 | $70,000 | $0 | $0 | $1.74M | $0 | -$100 | -$100 | $0 |
| Revenue Growth? | 0.0% | -100.0% | 0.0% | 0.0% | -100.0% | 0.0% | +100.0% | 0.0% | 0.0% | 0.0% |
| Cost of Revenue? | $0 | $0 | $0 | $12,841 | $61,513 | $0 | $60,603 | $34,189 | $9,000 | $19,000 |
| Gross Profit? | $0 | $0 | $70,000 | -$12,841 | -$61,513 | $1.74M | -$60,603 | -$34,289 | -$9,100 | -$19,000 |
| Gross Margin? | 0.0% | 0.0% | +100.0% | 0.0% | 0.0% | +100.0% | 0.0% | +34289.0% | +9100.0% | 0.0% |
| Operating Expenses? | $3.19M | $376,013 | $6.72M | $5.61M | $9.13M | $9.33M | $4.31M | $3.00M | $13.84M | $13.76M |
| Operating Income? | -$3.19M | -$3.58B | -$6.65M | -$9.72M | -$9.13M | -$7.58M | -$4.31M | -$3.00M | -$13.84M | -$13.76M |
| EBITDA? | -$3.19M | -$3.55M | -$7.16M | -$5.60M | -$9.06M | -$7.61M | -$5.83M | -$678,549 | -$13.80M | -$13.63M |
| Income Before Tax | $360.57M | -$4.52B | -$8.21M | $4.68M | -$10.52M | -$9.97M | -$6.64M | -$2.74M | -$13.81M | -$13.65M |
| Income Tax Expense | $111.55M | $0 | $0 | $0 | $0 | $0 | $0 | -$265,000 | -$30,000 | -$105,000 |
| Net Income? | $249.28M | -$4.52B | -$7.90M | $17.82M | -$11.39M | -$11.50M | -$7.39M | -$2.74M | -$13.81M | -$13.65M |
| EPS? | $0.59 | $-0.01 | $-0.02 | $0.05 | $-0.04 | $-0.13 | $-0.12 | $-0.07 | $-0.52 | $-0.51 |
| Diluted EPS? | $0.59 | $-0.01 | $-0.02 | $0.04 | $-0.04 | $-0.13 | $-0.12 | $-0.07 | $-0.52 | $-0.51 |
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