| Market Cap | $7.3M | |
| Enterprise Value | — | |
| Revenue | $6,739 | — |
| Gross Profit | $5,139 | — |
| EBITDA | -$605,599 | — |
| Net Income | -$2.5M | — |
| Diluted EPS | $0.00 | — |
| Free Cash Flow | -$1.3M | — |
| Ratio | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | Trend · 6y | vs own | vs sector |
|---|---|---|---|---|---|---|---|---|---|
| ▾Margins | |||||||||
| Gross Margin | 76.26% | — | — | — | — | — | — | — | — |
| Operating Margin | −20060.47% | — | — | — | — | — | — | — | — |
| Net Margin | −20060.47% | — | — | — | — | — | — | — | — |
| OCF Margin | −4052.87% | — | — | — | — | — | — | — | — |
| Gross Profitability | 34.38% | — | — | — | — | — | — | — | — |
| ▸Returns on Capital · 1 ratios | |||||||||
| ▸Earnings quality · 1 ratios | |||||||||
| ▸Liquidity & coverage · 2 ratios | |||||||||
| ▸Leverage · 1 ratios | |||||||||
| ▸Working capital · 1 ratios | |||||||||
| ▸Per share · 5 ratios | |||||||||
| Line | 2020↗ | 2021↗ | 2022↗ | 2023↗ | 2024↗ | 2025↗ |
|---|---|---|---|---|---|---|
| Revenue | $6,739 | — | — | — | — | — |
| Cost of Revenue | $1,600 | — | — | — | — | — |
| Gross Profit | $5,139 | — | — | — | — | — |
| SG&A Expense | $213,077 | $94,981 | $88,127 | $83,724 | $154,992 | $495,831 |
| YoY % | -55.4% | -7.2% | -5.0% | +85.1% | +219.9% | |
| Total Operating Expenses | $1.4M | $2.6M | $17.1M | $838,656 | $398,058 | $495,831 |
| YoY % | +93.7% | +549.4% | -95.1% | -52.5% | +24.6% | |
| Operating Income | -$1.4M | -$2.6M | -$17.1M | -$838,656 | -$398,058 | -$495,831 |
| Other Non-Operating Income | — | — | -$13.9M | -$76,144 | -$4.1M | $8,706 |
| Pretax Income | -$1.4M | -$2.6M | -$31.0M | -$914,800 | -$4.5M | -$1.3M |
| Net Income (incl. NCI) | — | — | — | — | -$4.5M | -$1.3M |
| Minority Interest (P&L) | — | — | — | — | — | -$101,155 |
| Net Income | -$1.4M | -$2.6M | -$31.0M | -$914,800 | -$4.5M | -$1.2M |
| Net Income to Common | — | — | — | — | -$4.5M | -$1.3M |
| EPS (Basic) | — | -$0.02 | -$0.22 | -$0.01 | -$0.01 | $0.00 |
| EPS (Diluted) | — | — | -$0.22 | -$0.01 | -$0.01 | $0.00 |
| Weighted Avg Shares (Basic) | 139.5M | 139.9M | 139.9M | 151.7M | 363.5M | 403.0M |
| YoY % | +0.3% | 0.0% | +8.4% | +139.7% | +10.9% | |
| Weighted Avg Shares (Diluted) | — | — | 139.9M | 151.7M | 363.5M | 403.0M |
| YoY % | +8.4% | +139.7% | +10.9% |
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.
