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? | $0 | $22,586 | $52,392 | $111,426 | $129,788 | $145,797 | $162,024 | $180,640 | $44,654 | $130 |
| Gross Profit? | $0 | -$22,586 | -$52,392 | -$111,426 | -$129,788 | -$145,797 | -$162,024 | -$180,640 | -$44,654 | -$130 |
| Gross Margin? | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% |
| Operating Expenses? | $1.33M | $507,406 | $770,568 | $1.51M | $2.80M | $4.08M | $27.42M | $28.08M | $2.38M | $4.14M |
| Operating Income? | -$1.33M | -$529,992 | -$770,568 | -$1.51M | -$2.80M | -$4.08M | -$27.42M | -$28.08M | -$2.38M | -$4.14M |
| EBITDA? | -$1.31M | -$472,406 | $67,183 | -$1.30M | -$2.67M | -$3.93M | -$27.26M | -$28.22M | -$2.34M | -$4.15M |
| Income Before Tax | -$1.37M | -$510,317 | -$30,577 | -$1.53M | -$2.84M | -$4.07M | -$27.53M | -$29.32M | -$3.48M | -$4.15M |
| Income Tax Expense | $33 | $399 | $980 | $0 | $0 | $0 | $0 | -$1.22M | $13,865 | $0 |
| Net Income? | -$1.37M | -$510,715 | -$31,557 | -$2.94M | -$2.88M | -$4.11M | -$27.54M | -$29.32M | -$3.48M | -$4.15M |
| EPS? | $-0.01 | $-0.00 | $-0.00 | $-0.02 | $-0.02 | $-0.04 | $-0.26 | $-0.28 | $-0.03 | $-0.06 |
| Diluted EPS? | $-0.01 | $-0.00 | $-0.00 | $-0.02 | $-0.02 | $-0.04 | $-0.26 | $-0.28 | $-0.03 | $-0.06 |
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