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 2009 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue? | $0 | $1.62M | $5.02M | $825,881 | $578,838 | $462,675 | $283,583 | $0 | $0 | $0 |
| Revenue Growth? | -100.0% | -67.8% | +508.0% | +42.7% | +25.1% | +63.2% | 0.0% | 0.0% | 0.0% | 0.0% |
| Cost of Revenue? | $0 | $1.24M | $4.29M | $505,874 | $349,150 | $266,279 | $128,675 | $0 | $0 | $0 |
| Gross Profit? | $0 | $383,128 | $730,825 | $320,007 | $229,688 | $196,396 | $154,908 | $0 | $0 | $0 |
| Gross Margin? | 0.0% | +23.7% | +14.6% | +38.7% | +39.7% | +42.4% | +54.6% | 0.0% | 0.0% | 0.0% |
| Operating Expenses? | $13,290 | $265,614 | $564,295 | $329,633 | $970,868 | $583,341 | $408,232 | $338,133 | $69,603 | $154,816 |
| Operating Income? | -$13,290 | $117,514 | $166,530 | -$9,626 | -$741,000 | -$387,000 | -$253,000 | -$338,000 | -$69,600 | -$154,816 |
| EBITDA? | -$13,290 | $117,514 | $334,425 | -$29,515 | -$504,442 | -$180,703 | -$81,140 | -$338,000 | -$69,603 | -$145,224 |
| Income Before Tax | -$108,496 | -$48,239 | $31,616 | -$258,000 | -$741,000 | -$387,000 | -$262,000 | -$345,000 | -$69,603 | -$154,816 |
| Income Tax Expense | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | -$69.603 | -$225 |
| Net Income? | -$108,496 | -$48,239 | $31,616 | -$258,000 | -$741,000 | -$387,000 | -$262,000 | -$345,000 | -$69,603 | -$154,591 |
| EPS? | $0.00 | $-0.00 | $0.00 | $-0.00 | $-0.00 | $-0.00 | $-0.00 | $-0.00 | $-0.00 | $-1.12 |
| Diluted EPS? | $0.00 | $-0.00 | $0.00 | $-0.00 | $-0.00 | $-0.00 | $-0.00 | $-0.00 | $-0.00 | $-1.12 |
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