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 | $0 | $0 | $0 | $0 | $0 | $0 | $0 |
| Revenue Growth? | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% |
| Cost of Revenue? | $0 | $0 | $87,689 | $56,645 | $1,458 | $0 | $0 | $0 | $0 | $0 |
| Gross Profit? | $0 | $0 | -$87,689 | -$56,645 | -$1,458 | $0 | $0 | $0 | $0 | $0 |
| Gross Margin? | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% |
| Operating Expenses? | $2.33M | $3.50M | $3.51M | $11.46M | $1.10M | $626,831 | $644,627 | $867,143 | $626,747 | $258,889 |
| Operating Income? | -$2.33M | -$3.50M | -$3.50M | -$11.46M | -$1.10M | -$627,000 | -$624,613 | -$867,000 | -$656,000 | -$232,000 |
| EBITDA? | -$2.21M | -$3.37M | -$3.42M | -$11.90M | -$405,615 | -$603,000 | -$644,627 | -$867,000 | -$573,000 | -$232,000 |
| Income Before Tax | -$2.32M | -$4.80M | -$3.67M | -$12.72M | -$913,000 | -$650,000 | -$564,515 | -$1.06M | $295,836 | -$1.85M |
| Income Tax Expense | $0 | $2,260 | $8,337 | $0 | $0 | $0 | $1,104.1 | -$44,125 | $0 | -$1.51M |
| Net Income? | -$2.32M | -$4.81M | -$3.68M | -$12.72M | -$913,000 | -$650,000 | -$564,515 | -$1.02M | $295,836 | -$1.85M |
| EPS? | $-0.01 | $-0.03 | $-0.03 | $-0.12 | $-0.02 | $-0.06 | $-0.05 | $-0.10 | $0.05 | $-0.40 |
| Diluted EPS? | $-0.01 | $-0.03 | $-0.03 | $-0.12 | $-0.02 | $-0.06 | $-0.05 | $-0.10 | $0.05 | $-0.38 |
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