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 | $79,665 | $629,969 | $2.29M |
| Revenue Growth? | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | -100.0% | -87.4% | -72.4% | 0.0% |
| Cost of Revenue? | $26,468 | $52,170 | $46,900 | $15,581 | $0 | $0 | $0 | $22,199 | $832,650 | $2.36M |
| Gross Profit? | -$26,468 | -$52,170 | -$46,900 | -$15,581 | $0 | $0 | $0 | $57,466 | -$202,681 | -$76,635 |
| Gross Margin? | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | +72.1% | -32.2% | -3.4% |
| Operating Expenses? | $1.34M | $1.85M | $2.05M | $11.01M | $2.20M | $362,739 | $190,016 | $483,856 | $924,745 | $1.40M |
| Operating Income? | -$1.37M | -$1.91M | -$2.05M | -$11.01M | -$2.20M | -$362,739 | -$190,016 | -$466,117 | -$678,006 | -$823,295 |
| EBITDA? | -$1.37M | -$1.85M | -$6.58M | -$11.05M | -$2.39M | $28,156 | $0 | -$322,833 | -$668,760 | -$814,056 |
| Income Before Tax | -$1.65M | -$3.10M | -$7.10M | -$15.88M | -$2.70M | -$699,564 | -$449,521 | -$838,381 | -$1.07M | -$1.12M |
| Income Tax Expense | $0 | $0 | $0 | $0 | $0 | $0 | $3.92M | $411,991 | $0 | $0 |
| Net Income? | -$1.63M | -$3.07M | -$7.07M | -$13.30M | -$2.49M | -$699,564 | -$4.37M | -$838,381 | -$1.07M | -$1.12M |
| EPS? | $-0.00 | $-0.01 | $-0.02 | $-0.04 | $-0.01 | $-0.02 | $-0.06 | $-0.01 | $-0.02 | $-0.02 |
| Diluted EPS? | $-0.00 | $-0.01 | $-0.02 | $-0.04 | $-0.01 | $-0.02 | $-0.06 | $-0.01 | $-0.02 | $-0.02 |
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