Income
Balance sheet
Cash flow
Financials in millions USD. Fiscal year is February - January.
| Breakdown | TTM | 12/31/2024 | 12/31/2023 | 12/31/2022 | 12/31/2021 | 12/31/2020 |
|---|---|---|---|---|---|---|
| Revenue | 8 | 6 | 5 | 4 | 1 | 0 |
| Revenue Growth (YoY) | 60% | 20% | 25% | 300% | -- | -- |
| Cost of Revenue | -- | -- | -- | -- | -- | -- |
| Gross Profit | -- | -- | -- | -- | -- | -- |
| Selling, General & Admin | 9 | 6 | 5 | 3 | 1 | 0 |
| Research & Development | -- | -- | -- | -- | -- | -- |
| Operating Expenses | 9 | 7 | 5 | 4 | 1 | 0 |
| Other Non Operating Income (Expenses) | 0 | 0 | 0 | 0 | 0 | 0 |
| Pretax Income | -2 | -2 | 0 | 0 | -1 | 3 |
| Income Tax Expense | 0 | 0 | 0 | 0 | 0 | -- |
| Net Income | -2 | -2 | 1 | 0 | -1 | 3 |
| Net Income Growth | -- | -300% | -- | -100% | -133% | -121% |
| Shares Outstanding (Diluted) | 7,727.79 | 5,608.83 | 3,903.67 | 4,276.36 | 2,701.59 | 2,045.37 |
| Shares Change (YoY) | 107% | 44% | -9% | 57.99% | 32% | 1,402% |
| EPS (Diluted) | 0 | 0 | 0 | 0 | 0 | 0 |
| EPS Growth | -233% | -233% | -- | -- | -- | -100% |
| Free Cash Flow | 0 | 0 | -5 | 1 | 0 | 0 |
| Free Cash Flow Per Share | 0 | 0 | 0 | 0 | 0 | 0 |
| Gross Margin | -- | -- | -- | -- | -- | -- |
| Operating Margin | -12.5% | -16.66% | 0% | 0% | 0% | 0% |
| Profit Margin | -25% | -33.33% | 20% | 0% | -100% | 0% |
| Free Cash Flow Margin | 0% | 0% | -100% | 25% | 0% | 0% |
| EBITDA | -1 | -1 | 0 | 0 | 0 | 0 |
| EBITDA Margin | -12.5% | -16.66% | 0% | 0% | 0% | 0% |
| D&A For EBITDA | 0 | 0 | 0 | 0 | 0 | 0 |
| EBIT | -1 | -1 | 0 | 0 | 0 | 0 |
| EBIT Margin | -12.5% | -16.66% | 0% | 0% | 0% | 0% |
| Effective Tax Rate | 0% | 0% | 0% | 0% | 0% | -- |