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 2007 | FY 2006 | FY 2005 | FY 2004 | FY 2003 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue? | $0 | $0 | $1.73M | $0 | $0 | $0 | $0 | $0 | $0 | $0 |
| Revenue Growth? | 0.0% | -100.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% |
| Cost of Revenue? | $0 | $0 | $437,152 | $0 | $975 | $0 | $38,762 | $0 | $0 | $0 |
| Gross Profit? | $0 | $0 | $1.29M | $0 | -$975 | $0 | -$38,762 | $0 | $0 | $0 |
| Gross Margin? | 0.0% | 0.0% | +74.7% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% |
| Operating Expenses? | $93,418 | $235,040 | $2.26M | $1.52M | $176,538 | $51,785 | $1.25M | $1.25M | $532,409 | $429,380 |
| Operating Income? | -$93,418 | -$235,000 | -$971,000 | -$1.52M | -$178,000 | -$51,785 | $1.29M | -$1.25M | -$532,000 | -$429,000 |
| EBITDA? | -$93,418 | -$655,000 | -$1.08M | -$460,515 | -$139,000 | $477,817 | -$1.22M | -$1.12M | -$530,000 | -$429,000 |
| Income Before Tax | -$158,558 | -$711,000 | -$1.29M | -$726,000 | -$219,000 | -$27,528 | $1.33M | -$1.22M | $0 | $0 |
| Income Tax Expense | -$39,472 | -$178,000 | -$324,000 | -$181,000 | -$44,600 | $761,543 | $3.17M | $178,303 | $0 | $429,380 |
| Net Income? | -$119,086 | -$534,000 | -$973,000 | -$605,000 | -$175,000 | -$813,000 | -$1.88M | -$1.43M | -$532,000 | -$429,000 |
| EPS? | $-0.00 | $-0.01 | $-0.01 | $-0.01 | $-0.00 | $-0.04 | $-0.17 | $-0.13 | $-0.05 | $-0.02 |
| Diluted EPS? | $-0.00 | $-0.01 | $-0.01 | $-0.01 | $-0.00 | $-0.04 | $-0.17 | $-0.13 | $-0.05 | $-0.02 |
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