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 | $290,784 | $117,529 |
| Revenue Growth? | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | -100.0% | +147.4% | 0.0% |
| Cost of Revenue? | $34,908 | $0 | $52,250 | $9,959 | $4,176 | $0 | $0 | $1,901 | $167,538 | $73,789 |
| Gross Profit? | -$34,908 | $0 | -$52,250 | -$9,959 | -$4,176 | $0 | $0 | -$1,901 | $123,246 | $43,740 |
| Gross Margin? | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | +42.4% | +37.2% |
| Operating Expenses? | $5.44M | $1,116 | $1.57M | $2.61M | $2.39M | $677,744 | $210,791 | $416,831 | $1.62M | $1.37M |
| Operating Income? | -$5.47M | -$1.12M | -$1.62M | -$1.42M | -$1.73M | -$274,117 | -$210,791 | -$416,831 | -$1.50M | -$1.35M |
| EBITDA? | -$5.44M | -$1.13M | -$1.62M | -$1.42M | -$1.73M | $0 | -$210,791 | -$414,925 | -$1.48M | -$1.31M |
| Income Before Tax | -$5.60M | -$1.16M | -$8.90M | -$4.05M | -$2.33M | -$2.56M | -$248,741 | -$423,814 | -$2.63M | -$1.33M |
| Income Tax Expense | $0 | $0 | $0 | $0 | $0 | $0 | -$663,084 | $346,936 | -$103,317 | $0 |
| Net Income? | -$5.60M | -$1,162 | -$8.90M | -$4.05M | -$2.33M | -$5.08M | $414,343 | -$767,627 | -$2.49M | -$1.98M |
| EPS? | $-0.04 | $0.00 | $-0.20 | $-0.09 | $-0.05 | $-0.32 | $0.51 | $-0.74 | $-2.49 | $-1.85 |
| Diluted EPS? | $-0.04 | $0.00 | $-0.28 | $-0.09 | $-0.05 | $-0.32 | $0.51 | $-0.74 | $-2.49 | $-1.85 |
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