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 | $1.47M | $0 | $0 | $0 | $0 | $0 |
| Revenue Growth? | 0.0% | 0.0% | 0.0% | -100.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% |
| Cost of Revenue? | $274,964 | $0 | $286,943 | $76,250 | $340.336 | $0 | $0 | $0 | $0 | $0 |
| Gross Profit? | -$274,964 | $0 | -$286,943 | -$76,250 | $1.47M | $0 | $0 | $0 | $0 | $0 |
| Gross Margin? | 0.0% | 0.0% | 0.0% | 0.0% | +100.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% |
| Operating Expenses? | $542,280 | $415,599 | -$641,259 | $947,318 | $1.63M | $612,039 | $2.41M | $1.63M | $207,859 | $291,101 |
| Operating Income? | -$837,535.8 | -$415,599 | $354,316 | -$1.02M | -$1.64M | -$612,039 | -$2.41M | -$1.63M | -$207,859 | -$291,000 |
| EBITDA? | -$837,535.8 | $0 | -$998,310 | -$896,403 | -$1.14M | -$612,304 | -$2.41M | -$1.63M | -$207,859 | -$538,000 |
| Income Before Tax | -$816,577 | -$415,599 | $354,316 | -$1.02M | -$4.04M | -$625,039 | -$14.18M | -$4.64M | $7.41M | -$7.17M |
| Income Tax Expense | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $46,249 |
| Net Income? | -$816,577 | -$416,000 | $354,316 | -$11.89M | -$36.16M | -$625,039 | -$14.18M | -$4.64M | $7.41M | -$7.17M |
| EPS? | $-0.04 | $-0.01 | $0.00 | $-0.01 | $-0.05 | $-0.01 | $-0.21 | $-0.11 | $0.29 | $-0.29 |
| Diluted EPS? | $-0.04 | $-0.01 | $0.00 | $-0.01 | $-0.05 | $-0.01 | $-0.21 | $-0.11 | $0.29 | $-0.29 |
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