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 | -$280,000 | $0 | -$280,000 |
| Revenue Growth? | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | +100.0% | 0.0% | +100.0% | 0.0% |
| Cost of Revenue? | $0 | $0 | $0 | $0 | $0 | $0 | $227,055 | $125,720 | $104,223 | $89,130 |
| Gross Profit? | $0 | $0 | $0 | $0 | $0 | $0 | -$227,055 | -$405,720 | -$104,223 | -$369,130 |
| Gross Margin? | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | +144.9% | 0.0% | +131.8% |
| Operating Expenses? | $16.29M | $9.53M | $9.38M | $9.26M | $6.06M | $1.67M | $1.56M | $16.22M | $10.10M | $16.22M |
| Operating Income? | -$16.29M | -$9.53M | -$9.38M | -$9.26M | -$6.06M | -$1.67M | -$1.56M | $15.32M | $10.17M | $15.32M |
| EBITDA? | -$16.19M | -$9.43M | -$9.27M | -$8.56M | -$20.27M | -$1.57M | -$1.54M | -$5.47M | -$7.80M | -$3.91M |
| Income Before Tax | -$15.80M | -$8.96M | -$8.69M | -$9.38M | -$21.46M | -$2.10M | -$1.56M | $15.32M | $10.17M | $15.32M |
| Income Tax Expense | $0 | $0 | $0 | $0 | $0 | $0 | $0 | -$161,141 | -$1.17M | $147,942 |
| Net Income? | -$15.80M | -$8.96M | -$8.69M | -$9.38M | -$21.46M | -$2.10M | -$1.56M | $15.32M | $10.17M | $15.32M |
| EPS? | $-10.63 | $-66.85 | $-337.47 | $-22.97 | $-28543.20 | $-88.10 | $-440.29 | $7100.73 | $5450.81 | $10084.00 |
| Diluted EPS? | $-10.63 | $-66.85 | $-337.47 | $-22.97 | $-28543.20 | $-88.10 | $-440.29 | $7100.73 | $5450.81 | $10084.00 |
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