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? | $6,234 | $0 | $12,208 | $17,136 | $11,502 | $2,960 | $3,172 | $582 | $0 | $0 |
| Gross Profit? | -$6,234 | $0 | -$12,208 | -$17,136 | -$11,502 | -$2,960 | -$3,172 | -$582 | $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? | $988,516 | $550,098 | $1.17M | $469,628 | $528,054 | $675,736 | $936,659 | $1.22M | $1.03M | $275,787 |
| Operating Income? | -$994,750 | -$550,000 | -$1.13M | -$436,164 | -$486,000 | -$641,000 | -$897,000 | -$1.17M | -$993,000 | -$260,000 |
| EBITDA? | -$988,515 | -$481,000 | -$1.13M | -$436,164 | -$485,759 | -$641,163 | $173,035 | -$1.17M | -$1.03M | -$276,000 |
| Income Before Tax | -$2.47M | -$1.93M | $727,444 | -$657,000 | -$714,000 | -$550,000 | -$2.05M | $36,359 | -$1.13M | -$317,000 |
| Income Tax Expense | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | -$124 |
| Net Income? | -$2.47M | -$1.93M | $727,444 | -$657,000 | -$714,000 | -$550,000 | -$2.05M | $36,359 | -$1.13M | -$317,000 |
| EPS? | $-0.14 | $-0.13 | $0.05 | $-0.07 | $-0.08 | $-0.14 | $-0.63 | $0.01 | $-0.81 | $-0.70 |
| Diluted EPS? | $-0.14 | $-0.13 | $0.04 | $-0.07 | $-0.08 | $-0.14 | $-0.63 | $0.01 | $-0.81 | $-0.70 |
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