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 | $25,397 | $445,686 | $18,865 | $87,636 |
| Revenue Growth? | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | -100.0% | -94.3% | +2262.5% | -78.5% | 0.0% |
| Cost of Revenue? | $7,879 | $0 | $345,280 | $351,202 | $21,167 | $24,231 | $42,381 | $303,271 | $15,395 | $101,475 |
| Gross Profit? | -$7,879 | $0 | -$345,000 | -$351,000 | -$21,167 | -$24,231 | -$16,984 | $142,415 | $3,470 | -$13,839 |
| Gross Margin? | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | -66.9% | +32.0% | +18.4% | -15.8% |
| Operating Expenses? | $617,908 | $2.25M | $6.18M | $7.61M | $3.74M | $1.47M | $2.67M | $2.70M | $3.53M | $904,554 |
| Operating Income? | -$625,787 | -$2.25M | -$6.18M | -$7.63M | -$3.74M | -$1.51M | -$2.67M | -$2.58M | -$3.54M | -$918,393 |
| EBITDA? | -$617,907 | -$2.17M | -$5.84M | -$6.76M | -$3.71M | -$1.44M | -$2.66M | -$2.54M | -$3.52M | -$913,085 |
| Income Before Tax | $1.43M | $11.95M | -$6.05M | $608,867 | -$3.31M | -$11.58M | -$13.72M | -$3.35M | $24.71M | -$905,792 |
| Income Tax Expense | $0 | $0 | $0 | $3.97M | $0 | -$96,712 | -$1.77M | $293,969 | $4.83M | $0 |
| Net Income? | $1.43M | $12.31M | -$3.96M | $2.25M | -$3.04M | -$11.48M | -$11.95M | -$3.64M | $20.98M | -$905,792 |
| EPS? | $0.01 | $0.06 | $-0.03 | $0.01 | $-0.01 | $-0.05 | $-0.06 | $-0.02 | $0.16 | $-0.01 |
| Diluted EPS? | $0.01 | $0.06 | $-0.02 | $0.01 | $-0.01 | $-0.05 | $-0.06 | $-0.02 | $0.15 | $-0.01 |
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