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 | $0 | $42,769 |
| Revenue Growth? | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | -100.0% | 0.0% |
| Cost of Revenue? | $0 | $0 | $113,496 | $123,590 | $391,416 | $366,269 | $71,709 | $18,484 | $14,528 | $32,669 |
| Gross Profit? | $0 | -$121,859 | -$113,496 | -$123,590 | -$391,416 | -$366,269 | -$71,709 | -$18,484 | -$14,528 | $10,100 |
| Gross Margin? | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | +23.6% |
| Operating Expenses? | $188.97M | $81.64M | $19.60M | $22.83M | $23.40M | $11.92M | $10.92M | $3.22M | $2.39M | $2.13M |
| Operating Income? | -$188.97M | -$81.64M | -$38.56M | -$116.08M | -$23.40M | -$11.92M | -$10.99M | -$3.24M | -$2.40M | -$2.12M |
| EBITDA? | -$188.84M | -$79.52M | -$38.99M | -$112.94M | -$23.28M | -$11.51M | -$17.94M | -$5.31M | -$2.39M | -$2.17M |
| Income Before Tax | -$178.01M | -$80.65M | -$39.68M | -$113.43M | -$26.85M | -$11.42M | -$18.02M | -$6.42M | -$2.21M | -$2.20M |
| Income Tax Expense | $0 | $0 | $0 | $34 | -$125,276 | $0 | $0 | -$111,716 | -$64,877 | -$462,787 |
| Net Income? | -$178.01M | -$80.65M | -$39.68M | -$113.43M | -$26.72M | -$11.42M | -$18.02M | -$6.31M | -$2.14M | -$1.74M |
| EPS? | $-1.08 | $-8.40 | $-7.10 | $-21.60 | $-5.70 | $-2.50 | $-4.80 | $-2.90 | $-1.70 | $-1.80 |
| Diluted EPS? | $-1.08 | $-8.40 | $-7.10 | $-21.60 | $-5.70 | $-2.50 | $-4.80 | $-2.90 | $-1.70 | $-1.80 |
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