Financials in USD. Standardized financial statements.
There is not enough income statement data to build the visual flow yet.
| Metric | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 | FY 2020 | FY 2019 | FY 2018 | FY 2017 | FY 2016 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue? | $0 | $0 | $0 | $658,500 | $1.20M | $687,964 | $193,536 | $8.01M | $510,000 | $0 |
| Revenue Growth? | 0.0% | 0.0% | -100.0% | -45.0% | +74.1% | +255.5% | -97.6% | +1471.5% | 0.0% | 0.0% |
| Cost of Revenue? | $0 | $0 | $0 | $518,000 | $938,000 | $528,560 | $181,440 | $7.18M | $459,000 | $0 |
| Gross Profit? | $0 | $0 | $0 | $140,500 | $259,500 | $159,404 | $12,096 | $833,400 | $51,000 | $0 |
| Gross Margin? | 0.0% | 0.0% | 0.0% | +21.3% | +21.7% | +23.2% | +6.3% | +10.4% | +10.0% | 0.0% |
| Operating Expenses? | $154,024 | $37,958 | $8.80M | $16.01M | $7.95M | $289,867 | $434,847 | $317,850 | $53,248 | $43,428 |
| Operating Income? | -$154,024 | -$37,958 | -$8.80M | -$15.87M | -$7.69M | -$130,463 | -$422,751 | $515,550 | -$2,248 | -$43,428 |
| EBITDA? | -$154,024 | -$37,958 | $0 | -$15.87M | $0 | $0 | -$301,732 | $515,550 | -$2,248 | $0 |
| Income Before Tax | -$101,146 | -$42,297 | -$8.81M | -$15.87M | -$7.70M | -$135,545 | -$424,734 | $511,887 | -$2,248 | -$43,428 |
| Income Tax Expense | $0 | $0 | $0 | $0 | $0 | -$18,092 | -$53,130 | $92,227 | $0 | $0 |
| Net Income? | -$101,146 | -$42,297 | -$8.81M | -$15.87M | -$7.70M | -$117,453 | -$371,604 | $419,660 | -$2,248 | -$43,428 |
| EPS? | $-0.00 | $-0.00 | $-0.15 | $-0.26 | $-0.14 | $-0.00 | $-0.01 | $0.01 | $-0.00 | $-0.00 |
| Diluted EPS? | $-0.00 | $-0.00 | $-0.15 | $-0.26 | $-0.14 | $-0.00 | $-0.01 | $0.01 | $-0.00 | $-0.00 |
Revenue, profitability, margins, EPS, and share-count trends over time.
Top-line demand and scale over time
Profit left after direct production costs
Core business profitability before financing and tax
Bottom-line profit after all expenses
Profit allocated to each diluted share
Share count trend that affects EPS quality
Gross, operating, and net margin quality