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 2022 | FY 2021 | FY 2020 | FY 2019 | FY 2018 |
|---|---|---|---|---|---|---|---|
| Revenue? | $0 | $0 | $0 | $0 | $23,991 | $30,589 | $29,118 |
| Revenue Growth? | 0.0% | 0.0% | 0.0% | -100.0% | -21.6% | +5.1% | 0.0% |
| Cost of Revenue? | $1.13M | $462,612 | $0 | $0 | $53,277 | $86,777 | $48,791 |
| Gross Profit? | -$1.13M | -$462,612 | $0 | $0 | -$29,286 | -$56,188 | -$19,673 |
| Gross Margin? | 0.0% | 0.0% | 0.0% | 0.0% | -122.1% | -183.7% | -67.6% |
| Operating Expenses? | $67.42M | $30.89M | $16.48M | $4.69M | $266,583 | $126,166 | $86,358 |
| Operating Income? | -$68.55M | -$43.64M | -$12.72M | -$4.69M | -$268,126 | -$45,175 | $33,507 |
| EBITDA? | -$67.42M | -$20.92M | -$12.59M | -$4.69M | -$257,709 | -$18,599 | $68,064 |
| Income Before Tax | -$53.82M | -$30.78M | -$12.82M | -$4.70M | -$323,612 | -$319,533 | -$243,671 |
| Income Tax Expense | $317,141 | $447,297 | $3.66M | $259 | $27,743 | $137,179 | $137,640 |
| Net Income? | -$54.14M | -$31.23M | -$12.82M | -$4.70M | -$323,612 | -$319,533 | -$243,671 |
| EPS? | $-0.33 | $-0.20 | $-0.11 | $-0.08 | $-0.01 | $-0.01 | $-0.01 |
| Diluted EPS? | $-0.33 | $-0.20 | $-0.11 | $-0.08 | $-0.01 | $-0.01 | $-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