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 | $21,916 | $0 | $0 | $0 | $0 | $0 | $0 | $0 |
| Revenue Growth? | 0.0% | -100.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% |
| Cost of Revenue? | $2,510 | $0 | $10,958 | $85,466 | $111,901 | $66,162 | $65,061 | $11,150 | $9,088 | $10,843 |
| Gross Profit? | -$2,510 | $0 | $10,958 | -$85,466 | -$111,901 | -$66,162 | -$65,061 | -$11,150 | -$9,088 | -$10,843 |
| Gross Margin? | 0.0% | 0.0% | +50.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% |
| Operating Expenses? | $3.15M | $732,740 | $1.20M | $1.42M | $5.08M | $5.22M | $5.76M | $8.95M | $6.20M | $927,946 |
| Operating Income? | -$3.15M | -$732,740 | -$1.21M | -$1.39M | -$5.04M | -$5.19M | -$5.22M | -$8.96M | -$6.22M | -$891,913 |
| EBITDA? | -$3.15M | -$732,740 | -$1.19M | -$1.39M | -$5.02M | -$5.19M | -$5.16M | -$8.95M | -$6.21M | -$881,070 |
| Income Before Tax | -$3.16M | -$741,320 | -$1.19M | -$1.52M | -$5.15M | -$5.03M | -$5.23M | -$8.80M | -$5.98M | -$963,599 |
| Income Tax Expense | $0 | $0 | $0 | $0 | $0 | $0 | $582,094 | -$6,804 | -$45,171 | $35,653 |
| Net Income? | -$3.16M | -$741,320 | -$1.19M | -$1.52M | -$5.15M | -$5.03M | -$5.23M | -$8.80M | -$5.98M | -$963,599 |
| EPS? | $-0.06 | $-0.02 | $-0.03 | $-0.11 | $-0.37 | $-0.42 | $-0.58 | $-1.23 | $-1.02 | $-0.26 |
| Diluted EPS? | $-0.06 | $-0.02 | $-0.03 | $-0.11 | $-0.37 | $-0.42 | $-0.58 | $-1.23 | $-1.02 | $-0.26 |
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