| Market Cap | $75,458 | |
| Enterprise Value | — | |
| Revenue | $3,697 | −85.5% |
| Gross Profit | $3,697 | — |
| EBITDA | -$2.4M | — |
| Net Income | -$2.7M | — |
| Diluted EPS | -$0.05 | — |
| Free Cash Flow | — | — |
| Ratio | 2021 | 2022 | 2023 | 2024 | 2025 | Trend · 5y | vs own |
|---|---|---|---|---|---|---|---|
| ▾Margins | |||||||
| Operating Margin | — | — | −137161.12% | −6424.29% | −58371.11% | 50% | |
| EBITDA Margin | — | — | −137046.25% | −6356.58% | −57142.12% | 50% | |
| Net Margin | — | — | −136505.06% | −9130.46% | −61150.74% | 50% | |
| OCF Margin | — | — | −72022.09% | −8292.39% | −28847.66% | 50% | |
| Gross Profitability | — | — | 0.15% | — | 0.22% | 75% | |
| ▸Returns on Capital · 3 ratios | |||||||
| ▸DuPont factors (ROE drivers) · 2 ratios | |||||||
| ▸Earnings quality · 1 ratios | |||||||
| ▸Liquidity & coverage · 4 ratios | |||||||
| ▸Leverage · 2 ratios | |||||||
| ▸Working capital · 1 ratios | |||||||
| ▸Per share · 6 ratios | |||||||
| Line | 2022↗ | 2023↗ | 2024↗ | 2025↗ |
|---|---|---|---|---|
| Revenue | — | $4,962 | $25,409 | $3,697 |
| YoY % | +412.1% | -85.5% | ||
| Gross Profit | — | $4,962 | — | $3,697 |
| Selling & Marketing Expense | — | $673,068 | — | — |
| SG&A Expense | $1.3M | $4.3M | $1.6M | $2.2M |
| YoY % | +235.8% | -62.2% | +32.4% | |
| Total Operating Expenses | $1.3M | $6.8M | $1.6M | $2.2M |
| YoY % | +429.5% | -76.0% | +32.4% | |
| Operating Income | -$1.3M | -$6.8M | -$1.6M | -$2.2M |
| Interest Expense | — | — | — | $18,000 |
| Interest & Investment Income | — | $28,656 | $199 | $27 |
| YoY % | -99.3% | -86.4% | ||
| Impairment of Real Estate | — | $1.8M | $79,566 | — |
| YoY % | -95.6% | |||
| Pretax Income | -$1.3M | -$6.8M | -$1.6M | -$2.1M |
| Income from Discontinued Operations | — | — | -$694,737 | -$132,470 |
| Net Income (incl. NCI) | -$1.3M | -$6.8M | -$2.3M | -$2.3M |
| Minority Interest (P&L) | -$656 | -$5,875 | -$8,337 | — |
| Net Income | -$1.3M | -$6.8M | -$2.3M | -$2.3M |
| Net Income to Common | -$1.3M | — | — | — |
| EPS (Basic) | -$0.07 | -$0.32 | -$0.11 | -$0.05 |
| EPS (Diluted) | -$0.07 | -$0.32 | -$0.11 | -$0.05 |
| Weighted Avg Shares (Basic) | 18.1M | 21.0M | 21.6M | 46.4M |
| YoY % | +16.4% | +2.7% | +115.3% | |
| Weighted Avg Shares (Diluted) | 18.1M | 21.0M | 21.6M | 46.4M |
| YoY % | +16.4% | +2.7% | +115.3% |
The sector classification is SIC-derived, not official GICS. Statement lines are XBRL facts as filed with the company's home regulator (SEC EDGAR for US filers; ESEF/EDINET and other national regulators for foreign filers); ratios and other derived figures are computed from them. A blank cell means the tag was absent — never imputed.
