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 | $0 | $0 | $130,652 | $107,821 | $79,321 | $104,003 | $0 | $0 |
| Gross Profit? | $0 | $0 | $0 | $0 | -$130,652 | -$107,821 | -$79,321 | -$104,003 | $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? | $1.01M | $1.44M | $2.20M | $2.13M | $1.11M | $1.77M | $2.24M | $1.21M | $1.78M | $314,262 |
| Operating Income? | -$1.01M | -$1.44M | -$2.20M | -$2.13M | -$1.11M | -$1.87M | -$2.31M | -$1.24M | -$1.76M | -$314,262 |
| EBITDA? | -$667,867 | -$1.44M | -$2.62M | $0 | -$1.05M | -$540,103 | -$2.03M | -$1.14M | -$1.55M | $0 |
| Income Before Tax | -$667,863 | -$1.16M | -$2.49M | -$2.09M | -$1.28M | -$1.88M | -$2.31M | -$1.37M | -$1.79M | -$310,071 |
| Income Tax Expense | $110,992 | $143,453 | -$346,097 | $346,019 | $0 | -$80,790 | -$11,032 | $62,328 | -$4,631 | -$267,921 |
| Net Income? | -$767,501 | -$1.28M | -$2.15M | -$2.44M | -$1.28M | -$1.80M | -$2.31M | -$1.37M | -$1.79M | -$310,071 |
| EPS? | $-0.00 | $-0.01 | $-0.02 | $-0.02 | $-0.01 | $-0.02 | $-0.04 | $-0.03 | $-0.04 | $-0.01 |
| Diluted EPS? | $-0.00 | $-0.01 | $-0.02 | $-0.02 | $-0.01 | $-0.02 | $-0.04 | $-0.03 | $-0.04 | $-0.01 |
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