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 | $3,857 | $2,027 | $1,928 | $0 | $3,737 | $5,905 | $8,086 | $21,777 | $50,000 |
| Revenue Growth? | -100.0% | +90.3% | +5.1% | 0.0% | -100.0% | -36.7% | -27.0% | -62.9% | -56.4% | 0.0% |
| Cost of Revenue? | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 |
| Gross Profit? | $0 | $3,857 | $2,027 | $1,928 | $0 | $3,737 | $5,905 | $8,086 | $21,777 | $88,520 |
| Gross Margin? | 0.0% | +100.0% | +100.0% | +100.0% | 0.0% | +100.0% | +100.0% | +100.0% | +100.0% | +177.0% |
| Operating Expenses? | $1.56M | $2.70M | $2.02M | $2.32M | $4.32M | $2.88M | $5,905 | $8,086 | $21,777 | $50,000 |
| Operating Income? | -$1.56M | -$2.69M | -$2.02M | -$2.31M | -$4.32M | -$2.88M | -$2.21M | -$2.07M | -$1.01M | -$1.66M |
| EBITDA? | -$1.56M | $11,000 | $28,000 | -$23,000 | -$4.32M | $0 | $454,000 | -$2.06M | -$1.01M | -$1.62M |
| Income Before Tax | -$1.47M | -$2.69M | -$1.99M | -$2.34M | -$4.33M | -$3.03M | -$1.76M | -$2.07M | -$1.01M | -$1.63M |
| Income Tax Expense | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 |
| Net Income? | -$1.47M | -$2.69M | -$1.99M | -$2.34M | -$4.33M | -$3.03M | -$1.76M | -$2.07M | -$1.01M | -$1.63M |
| EPS? | $-0.02 | $-0.05 | $-0.06 | $-0.09 | $-0.17 | $-0.14 | $-0.10 | $-0.16 | $-0.10 | $-0.18 |
| Diluted EPS? | $-0.02 | $-0.05 | $-0.06 | $-0.09 | $-0.17 | $-0.14 | $-0.10 | $-0.16 | $-0.10 | $-0.18 |
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