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 | $1,018 | $14,281 | $39,795 | $39,761 | $0 |
| Revenue Growth? | 0.0% | 0.0% | 0.0% | 0.0% | -100.0% | -92.9% | -64.1% | +0.1% | 0.0% | 0.0% |
| Cost of Revenue? | $0 | $0 | $0 | $1,467 | $1,467 | $2,278 | $12,860 | $113,727 | $25,439 | $0 |
| Gross Profit? | $0 | $0 | $0 | -$1,467 | -$1,467 | -$1,259 | $1,421 | -$73,932 | $14,322 | -$2,083 |
| Gross Margin? | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | -123.7% | +10.0% | -185.8% | +36.0% | 0.0% |
| Operating Expenses? | $87,444 | $57,391 | $171,173 | $16,793 | $5,000 | $99,572 | $328,156 | $618,910 | $1.30M | $637,891 |
| Operating Income? | -$87,444 | -$57,391 | -$171,000 | -$18,260 | -$6,470 | -$100,831 | -$327,000 | -$693,000 | -$1.29M | -$638,000 |
| EBITDA? | -$87,444 | -$57,391 | -$3,105 | -$16,793 | -$5,000 | -$98,865 | $20,909 | -$6,795 | -$3.41M | -$636,000 |
| Income Before Tax | -$87,444 | -$98,841 | -$202,000 | -$49,260 | -$38,772 | -$403,167 | -$374,000 | -$399,000 | -$3.76M | -$1.77M |
| Income Tax Expense | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 |
| Net Income? | -$87,444 | -$98,841 | -$202,000 | -$49,260 | -$38,772 | -$403,167 | -$374,000 | -$399,000 | -$3.76M | -$1.77M |
| EPS? | $0.00 | $-0.00 | $-0.00 | $0.00 | $0.00 | $-0.00 | $-0.01 | $-0.11 | $-1.92 | $-625.00 |
| Diluted EPS? | $0.00 | $-0.00 | $-0.00 | $0.00 | $0.00 | $-0.00 | $-0.01 | $-0.11 | $-1.92 | $-625.00 |
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