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? | $19,097 | $0 | $30,130 | $15,693 | $8,757 | $0 | $0 | $6,278 | $6,560 | $22,862 |
| Gross Profit? | -$19,097 | $0 | -$30,130 | -$15,693 | -$8,757 | $0 | $0 | -$6,278 | -$6,560 | -$22,862 |
| Gross Margin? | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% |
| Operating Expenses? | $3.15M | $3.83M | $3.28M | $1.37M | $1.48M | $684,910 | $884,059 | $1.42M | $1.29M | $1.41M |
| Operating Income? | -$3.17M | -$3.83M | -$3.28M | -$1.31M | -$1.35M | -$684,910 | -$884,059 | -$8.25M | -$1.28M | -$1.39M |
| EBITDA? | -$3.15M | -$3.83M | -$3.28M | -$1.30M | -$1.48M | -$677,871 | -$932,597 | -$1.49M | -$1.36M | -$1.39M |
| Income Before Tax | -$3.17M | -$8.64M | -$5.92M | -$5.69M | -$64,187 | $401,600 | -$1.54M | -$8.49M | -$1.66M | -$1.51M |
| Income Tax Expense | -$1.81M | -$312,863 | -$718,783 | -$138,732 | $312,361 | $180,873 | $0 | -$6.55M | $13,481 | $12,921 |
| Net Income? | -$1.36M | -$8.33M | -$5.20M | -$5.55M | -$64,187 | $220,727 | -$3.83M | -$8.49M | -$1.67M | -$1.53M |
| EPS? | $-0.01 | $-0.04 | $-0.03 | $-0.04 | $-0.00 | $-0.02 | $-0.05 | $-0.12 | $-0.03 | $-0.03 |
| Diluted EPS? | $-0.01 | $-0.04 | $-0.03 | $-0.04 | $-0.00 | $-0.02 | $-0.05 | $-0.12 | $-0.03 | $-0.03 |
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