- Pricing and plans
Get the full experience
We save the real magic for signed-in users.
Get the full experience
We save the real magic for signed-in users.
Get the full experience
We save the real magic for signed-in users.
| Millions USD (ex. Per Share) | FY202112/31/2021 | FY202212/31/2022 | FY202312/31/2023 | FY202412/31/2024 | FY202512/31/2025 | Last 12M03/31/2026 | ||
|---|---|---|---|---|---|---|---|---|
| Revenue | 0.7 | 0.6 | 0.5 | 0.4 | ||||
| -Cost of Revenue | 0.3 | 0.2 | 0.2 | 0.2 | ||||
| Gross Profit | 0.4 | 0.4 | 0.3 | 0.2 | ||||
| -Operating Expenses | 9.7 | 8.4 | 19.4 | 17.6 | ||||
| +Selling, General & Admin | 5.4 | 7.9 | 16.7 | 2.2 | ||||
| +General And Administrative Expenses | 3.3 | 6.4 | 15.9 | 1.6 | ||||
| +Selling And Marketing Expenses | 2.1 | 1.5 | 0.8 | 0.6 | ||||
| +Research and Development | - | - | - | - | ||||
| +Other Operating Expenses | 4.2 | 0.5 | 2.7 | 15.4 | ||||
| Operating Income | -9.2 | -8.0 | -19.2 | -17.4 | ||||
| +Non Operating Income | 0.0 | -0.7 | -1.6 | -2.2 | ||||
| +Interest Income, Net | - | -0.0 | -0.1 | -0.4 | ||||
| +Interest Income | - | - | - | - | ||||
| -Interest Expense | - | 0.0 | 0.1 | 0.4 | ||||
| +Other Non-Op Income | 0.0 | -0.7 | -1.5 | -1.8 | ||||
| Pretax Income | -9.2 | -8.7 | -20.6 | -19.2 | ||||
| -Income Tax Expense | - | - | - | - | ||||
| Income from Cont Ops | -9.2 | -8.7 | -20.6 | -19.2 | ||||
| -Net Extraordinary Losses | - | - | - | - | ||||
| +Discounted operations | - | - | - | - | ||||
| +XO & Accounting Changes | - | - | - | - | ||||
| Income Incl. MI | -9.2 | -8.7 | -20.6 | -19.2 | ||||
| -Minority Interests | - | -0.0 | - | 0.0 | ||||
| Net Income, GAAP | -9.2 | -8.7 | -20.6 | -19.2 | ||||
| -Prfrrd Div & Other | - | - | - | - | ||||
| Net Income Avail To Common | -9.2 | -8.7 | -20.6 | -19.2 | ||||
| Weighted Average Shs Out | 1,074,000 | 1,978,966 | 10,071,609 | 41,650,869 | ||||
| EPS | -8.6 | -4.4 | -2.1 | -1.8 | ||||
| Weighted Average Shs Out Dil | 1,074,000 | 1,978,966 | 10,071,609 | 41,650,869 | ||||
| EPS Diluted | -8.6 | -4.4 | -2.1 | -1.8 | ||||
| Millions USD (ex. Per Share) | FY202112/31/2021 | FY202212/31/2022 | FY202312/31/2023 | FY202412/31/2024 | FY202512/31/2025 | Last 12M03/31/2026 | ||
|---|---|---|---|---|---|---|---|---|
| Revenue | 0.7 | 0.6 | 0.5 | 0.4 | ||||
| -Cost of Revenue | 0.3 | 0.2 | 0.2 | 0.2 | ||||
| Gross Profit | 0.4 | 0.4 | 0.3 | 0.2 | ||||
| -Operating Expenses | 9.7 | 8.4 | 19.4 | 17.6 | ||||
| +Selling, General & Admin | 5.4 | 7.9 | 16.7 | 2.2 | ||||
| +General And Administrative Expenses | 3.3 | 6.4 | 15.9 | 1.6 | ||||
| +Selling And Marketing Expenses | 2.1 | 1.5 | 0.8 | 0.6 | ||||
| +Research and Development | - | - | - | - | ||||
| +Other Operating Expenses | 4.2 | 0.5 | 2.7 | 15.4 | ||||
| Operating Income | -9.2 | -8.0 | -19.2 | -17.4 | ||||
| +Non Operating Income | 0.0 | -0.7 | -1.6 | -2.2 | ||||
| +Interest Income, Net | - | -0.0 | -0.1 | -0.4 | ||||
| +Interest Income | - | - | - | - | ||||
| -Interest Expense | - | 0.0 | 0.1 | 0.4 | ||||
| +Other Non-Op Income | 0.0 | -0.7 | -1.5 | -1.8 | ||||
| Pretax Income | -9.2 | -8.7 | -20.6 | -19.2 | ||||
| -Income Tax Expense | - | - | - | - | ||||
| Income from Cont Ops | -9.2 | -8.7 | -20.6 | -19.2 | ||||
| -Net Extraordinary Losses | - | - | - | - | ||||
| +Discounted operations | - | - | - | - | ||||
| +XO & Accounting Changes | - | - | - | - | ||||
| Income Incl. MI | -9.2 | -8.7 | -20.6 | -19.2 | ||||
| -Minority Interests | - | -0.0 | - | 0.0 | ||||
| Net Income, GAAP | -9.2 | -8.7 | -20.6 | -19.2 | ||||
| -Prfrrd Div & Other | - | - | - | - | ||||
| Net Income Avail To Common | -9.2 | -8.7 | -20.6 | -19.2 | ||||
| Weighted Average Shs Out | 1,074,000 | 1,978,966 | 10,071,609 | 41,650,869 | ||||
| EPS | -8.6 | -4.4 | -2.1 | -1.8 | ||||
| Weighted Average Shs Out Dil | 1,074,000 | 1,978,966 | 10,071,609 | 41,650,869 | ||||
| EPS Diluted | -8.6 | -4.4 | -2.1 | -1.8 | ||||