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 | $0 |
| Revenue Growth? | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% |
| Cost of Revenue? | $33,294 | $7,767 | $2,173 | $2,934 | $4,246 | $6,351 | $8,945 | $5,073 | $0 | $0 |
| Gross Profit? | -$33,294 | -$7,767 | -$2,173 | -$2,934 | -$4,246 | -$6,351 | -$8,945 | -$5,073 | $0 | $0 |
| Gross Margin? | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% |
| Operating Expenses? | $5.88M | $8.96M | $11.45M | $9.08M | $9.48M | $5.88M | $7.31M | $5.16M | $446,873 | $73,658 |
| Operating Income? | -$5.91M | -$8.96M | -$11.46M | -$8.91M | -$9.69M | -$5.88M | -$7.34M | -$5.16M | -$446,873 | -$256,038 |
| EBITDA? | -$5.84M | -$8.94M | -$11.45M | -$8.88M | -$9.66M | -$5.87M | -$7.29M | -$5.16M | -$753,819 | -$73,658 |
| Income Before Tax | -$5.89M | -$8.89M | -$11.39M | -$8.89M | -$9.66M | -$5.86M | -$7.30M | -$5.10M | -$139,769 | -$237,538 |
| Income Tax Expense | $20,434 | -$297,091 | $0 | $0 | $109,780 | -$109,780 | -$12,977 | $0 | -$158 | $0 |
| Net Income? | -$5.91M | -$8.59M | -$11.39M | -$8.89M | -$9.77M | -$5.75M | -$7.30M | -$5.10M | -$139,769 | -$237,538 |
| EPS? | $-0.03 | $-0.07 | $-0.13 | $-0.11 | $-0.14 | $-0.11 | $-0.17 | $-0.14 | $-0.03 | $-0.10 |
| Diluted EPS? | $-0.03 | $-0.07 | $-0.13 | $-0.11 | $-0.14 | $-0.11 | $-0.17 | $-0.14 | $-0.03 | $-0.10 |
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