| Market Cap | $3.2M | |
| Enterprise Value | — | |
| Revenue | — | — |
| Gross Profit | — | — |
| EBITDA | — | — |
| Net Income | -$278,306 | — |
| Diluted EPS | — | — |
| Free Cash Flow | — | — |
| Ratio | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | Trend · 6y | vs own | vs sector |
|---|---|---|---|---|---|---|---|---|---|
| ▾Returns on Capital | |||||||||
| Return on Equity | — | −162.05% | −129.94% | — | — | — | — | — | |
| Return on Assets | — | −144.88% | −111.30% | −131.12% | −292.95% | −889.77% | 10% | 0% | |
| Return on Capital Employed | — | −162.05% | −162.96% | — | — | — | — | — | |
| ▸DuPont factors (ROE drivers) · 1 ratios | |||||||||
| ▸Earnings quality · 1 ratios | |||||||||
| ▸Liquidity & coverage · 1 ratios | |||||||||
| ▸Per share · 3 ratios | |||||||||
| Line | 2020↗ | 2021↗ | 2022↗ | 2023↗ | 2024↗ | 2025↗ |
|---|---|---|---|---|---|---|
| R&D Expense | $254,281 | $818,269 | $1.1M | $95,884 | $6,926 | $1,008 |
| YoY % | +221.8% | +39.1% | -91.6% | -92.8% | -85.4% | |
| Selling & Marketing Expense | $13,840 | $41,374 | $76,459 | $0 | — | — |
| YoY % | +198.9% | +84.8% | -100.0% | |||
| SG&A Expense | $266,567 | $430,691 | $399,467 | $274,498 | $223,545 | $258,227 |
| YoY % | +61.6% | -7.2% | -31.3% | -18.6% | +15.5% | |
| Total Operating Expenses | $2.8M | $2.0M | $2.1M | $602,916 | $329,690 | $319,235 |
| YoY % | -28.3% | +4.1% | -70.9% | -45.3% | -3.2% | |
| Operating Income | -$2.8M | -$2.0M | -$2.1M | — | — | — |
| Other Non-Operating Income | $96 | $0 | — | — | — | — |
| YoY % | -100.0% | |||||
| Pretax Income | -$2.8M | -$2.0M | -$1.6M | -$591,212 | -$327.4M | -$319.1M |
| Income Tax | $0 | $0 | $0 | $0 | $0 | $0 |
| Net Income | -$2.8M | -$2.0M | -$1.6M | -$591,212 | -$327,360 | -$319,139 |
| EPS (Basic) | — | -$0.02 | -$0.02 | -$0.01 | $0.00 | $0.00 |
| Weighted Avg Shares (Basic) | — | 90.0M | 91.4M | 91.4M | 91.4M | 91.4M |
| YoY % | +1.6% | 0.0% | 0.0% | 0.0% |
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.
