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 |
|---|---|---|---|---|---|---|---|---|---|
| Revenue? | $0 | $0 | $0 | $49 | $484 | $48,262 | $396,691 | $1.82M | $2.70M |
| Revenue Growth? | 0.0% | 0.0% | -100.0% | -89.9% | -99.0% | -87.8% | -78.2% | -32.4% | 0.0% |
| Cost of Revenue? | $6,499 | $14,893 | $35,570 | $29,197 | $32,467 | $56,708 | $179,066 | $718,647 | $1.06M |
| Gross Profit? | -$6,499 | -$14,893 | -$35,570 | -$29,148 | -$31,983 | -$8,446 | $217,625 | $1.10M | $1.64M |
| Gross Margin? | 0.0% | 0.0% | 0.0% | -59485.7% | -6608.1% | -17.5% | +54.9% | +60.6% | +60.7% |
| Operating Expenses? | $240,819 | $224,346 | $200,156 | $232,100 | $234,790 | $361,842 | $516,218 | $1.62M | $2.08M |
| Operating Income? | -$247,318 | -$239,239 | -$235,726 | -$261,248 | -$266,773 | -$372,288 | -$298,593 | -$519,020 | -$442,980 |
| EBITDA? | -$247,318 | -$239,239 | -$235,722 | -$253,848 | -$254,273 | -$368,288 | -$126,733 | -$502,140 | -$426,193 |
| Income Before Tax | -$252,363 | -$258,577 | -$261,667 | -$271,118 | -$271,581 | -$378,476 | -$302,009 | -$520,746 | -$443,963 |
| Income Tax Expense | $2,703 | $2,615 | $1,770 | $2,505 | $0 | $1,154 | $1,059 | -$907 | -$9,826 |
| Net Income? | -$255,066 | -$261,191 | -$263,437 | -$273,623 | -$282,639 | -$379,630 | -$303,068 | -$519,839 | -$434,137 |
| EPS? | $-0.01 | $-0.02 | $-0.02 | $-0.02 | $-0.02 | $-0.03 | $-0.03 | $-0.04 | $-0.04 |
| Diluted EPS? | $-0.01 | $-0.02 | $-0.02 | $-0.02 | $-0.02 | $-0.03 | $-0.03 | $-0.04 | $-0.04 |
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