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 | $66,604 | $40,970 | $93,903 | $55,977 | $35,140 | $160,028 | $1.03M | $302,352 |
| Revenue Growth? | 0.0% | -100.0% | +62.6% | -56.4% | +67.8% | +59.3% | -78.0% | -84.5% | +242.3% | 0.0% |
| Cost of Revenue? | $0 | $136,937 | $89,673 | $68,350 | $65,083 | $64,005 | -$18,700 | $413 | $73,960 | $125,198 |
| Gross Profit? | $0 | -$136,937 | -$23,069 | -$27,380 | $93,903 | -$8,028 | $53,840 | $159,615 | $960,985 | $177,154 |
| Gross Margin? | 0.0% | 0.0% | -34.6% | -66.8% | +100.0% | -14.3% | +153.2% | +99.7% | +92.9% | +58.6% |
| Operating Expenses? | $6.34M | $5.33M | $4.03M | $4.02M | $1.92M | $1.76M | $1.39M | $1.69M | $1.99M | $844,849 |
| Operating Income? | -$6.34M | -$5.33M | -$3.57M | -$3.58M | -$1.83M | -$1.82M | -$1.37M | -$1.69M | -$1.03M | -$970,050 |
| EBITDA? | -$6.33M | -$5.28M | -$4.75M | -$3.65M | -$1.89M | -$2.28M | -$1.38M | -$1.53M | -$1.94M | -$798,967 |
| Income Before Tax | -$6.47M | -$6.26M | -$4.85M | -$2.04M | -$258,919 | -$2.35M | -$1.36M | -$1.61M | -$1.03M | -$924,169 |
| Income Tax Expense | $0 | $0 | $0 | $0 | $0 | $4,356 | $0 | -$86,198 | -$253,612 | -$256,473 |
| Net Income? | -$6.47M | -$6.26M | -$4.85M | -$2.04M | -$258,919 | $923,288 | -$1.36M | -$1.52M | -$1.03M | -$717,647 |
| EPS? | $-0.01 | $-0.01 | $-0.01 | $-0.01 | $-0.00 | $0.00 | $-0.01 | $-0.01 | $-0.01 | $-0.00 |
| Diluted EPS? | $-0.01 | $-0.01 | $-0.01 | $-0.01 | $-0.00 | $0.00 | $-0.01 | $-0.01 | $-0.01 | $-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