$0.20

Last traded 2025-07-16 — delisted

OTC · Consumer Cyclical · Auto - Recreational Vehicles · $3.2M mcap

Revenue

$37K +0.0% ▲

Gross Profit

-$121K +48.2% ▲

Operating Income

-$7M -80.5% ▼

Net Income

-$6M -64.5% ▼

EPS (Diluted)

$-0.44 -25.7% ▼

EBITDA

-$6M -59.8% ▼

View Full Income Statement

Line Item	FY2021	FY2022	FY2023
Revenue	$0	$0	$37K
YoY Growth	+0.0%	+0.0%	+0.0%
Cost of Revenue	$3K	$233K	$158K
Gross Profit	-$3K	-$233K	-$121K
Gross Margin	—	—	-324.7%
R&D Expenses	$211K	$957K	$2M
SG&A Expenses	$166K	$2M	$5M
Operating Expenses	$382K	$3M	$6M
Operating Income	-$382K	-$4M	-$7M
Operating Margin	—	—	-17763.4%
Interest Expense	$16K	$3K	$4K
Income Before Tax	-$458K	-$4M	-$6M
Tax Expense	$0	$0	$0
Net Income	-$534K	-$4M	-$6M
Net Margin	—	—	-15984.5%
EPS (Diluted)	$-0.08	$-0.35	$-0.44
EBITDA	-$378K	-$4M	-$6M
Shares Outstanding	7M	10M	13M

Line Item	FY2022 Q4	FY2023 Q1	FY2023 Q2	FY2023 Q3	FY2023 Q4	FY2024 Q1	FY2024 Q2	FY2024 Q3
Revenue	$0	$0	$41K	$19K	$19K	$30K	$523K	$0
Cost of Revenue	$142K	$50K	$41K	$12K	$821K	$776K	$523K	$12K
Gross Profit	-$142K	-$50K	$0	$7K	-$802K	-$746K	$0	-$12K
Gross Margin	—	—	0.0%	37.4%	-4321.1%	-2524.3%	0.0%	—
R&D Expenses	$239K	$703K	$261K	$61K	$516K	$169K	$341K	$77K
SG&A Expenses	$1M	$1M	$1M	$1M	$274K	$1M	$838K	$213K
Operating Expenses	$1M	$2M	$2M	$1M	$790K	$539K	$746K	$852K
Operating Income	-$1M	-$2M	-$2M	-$1M	-$2M	-$1M	-$3M	-$864K
Operating Margin	—	—	-3969.8%	-6746.2%	-8578.8%	-4447.9%	-562.8%	—
Interest Expense	$1K	$291	$1K	$1K	$766	$3K	$813	$3K
Income Before Tax	-$1M	-$2M	-$1M	-$1M	-$1M	-$1M	-$3M	-$896K
Tax Expense	$0	$0	$0	$0	$0	$0	$0	$0
Net Income	-$1M	-$2M	-$1M	-$1M	-$1M	-$1M	-$3M	-$896K
Net Margin	—	—	-3636.8%	-5637.8%	-7532.8%	-3949.1%	-541.5%	—
EPS (Diluted)	$-0.13	$-0.18	$-0.13	$-0.07	$-0.09	$-0.07	$-0.18	$-0.06
EBITDA	-$1M	-$2M	-$1M	-$995K	-$1M	-$1M	-$3M	-$828K
Shares Outstanding	10M	10M	11M	16M	16M	16M	16M	16M

FRZA OTC