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 | $10.41M | $0 | $0 | $0 | $0 | $0 |
| Revenue Growth? | 0.0% | 0.0% | 0.0% | -100.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% |
| Cost of Revenue? | $66,900 | $421,376 | $372,535 | $11,539 | $8.92M | $0 | $0 | $0 | $0 | $0 |
| Gross Profit? | -$66,900 | -$421,376 | -$373,000 | -$2.09M | $1.49M | $0 | $0 | $0 | $0 | $0 |
| Gross Margin? | 0.0% | 0.0% | 0.0% | 0.0% | +14.3% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% |
| Operating Expenses? | $16.30M | $23.94M | $20.83M | $34.94M | $33.96M | $7.27M | $2.73M | $171,342 | $118,396 | $118,396 |
| Operating Income? | -$16.30M | -$24.36M | -$21.21M | -$37.03M | -$32.47M | -$7.27M | -$2.73M | -$171,000 | -$118,000 | -$118,000 |
| EBITDA? | -$16.30M | -$24.36M | -$21.21M | -$37.02M | -$259.53M | -$7.28M | -$2.73M | $0 | -$118,000 | -$118,000 |
| Income Before Tax | -$16.70M | -$24.52M | $64.40M | -$36.53M | -$263.11M | -$7.48M | -$3.12M | -$171,000 | -$118,000 | -$118,000 |
| Income Tax Expense | $889,027 | $1.53M | $123,918 | $1,776.8 | $294,112 | $0 | $0 | -$161,000 | $0 | $0 |
| Net Income? | -$15.81M | -$26.05M | $41.11M | -$58.36M | -$263.41M | -$7.48M | -$3.12M | -$171,000 | -$118,000 | -$125,000 |
| EPS? | $-0.05 | $-0.10 | $0.31 | $-0.18 | $-1.60 | $-0.09 | $-0.12 | $-0.07 | $-0.03 | $-0.03 |
| Diluted EPS? | $-0.05 | $-0.10 | $0.31 | $-0.18 | $-1.60 | $-0.09 | $-0.12 | $-0.07 | $-0.03 | $-0.03 |
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