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 | $260 | $446 | $0 | $0 | $0 | $49,016 | $47,793 | $0 | $0 |
| Revenue Growth? | -100.0% | -41.7% | 0.0% | 0.0% | 0.0% | -100.0% | +2.6% | 0.0% | 0.0% | 0.0% |
| Cost of Revenue? | $0 | $260 | $0 | $0 | $0 | $2,352 | $0 | $0 | $0 | $0 |
| Gross Profit? | $0 | $0 | $446 | $0 | $0 | -$2,352 | $49,016 | $47,793 | $0 | $0 |
| Gross Margin? | 0.0% | 0.0% | +100.0% | 0.0% | 0.0% | 0.0% | +100.0% | +100.0% | 0.0% | 0.0% |
| Operating Expenses? | $600,090 | $596,317 | $752,208 | $77,315 | $70,357 | $89,247 | $226,149 | $543,842 | $27,876 | $1,250 |
| Operating Income? | -$600,090 | -$596,000 | -$752,000 | -$77,310 | -$70,360 | -$91,600 | -$187,000 | -$501,000 | -$27,880 | -$1,250 |
| EBITDA? | -$600,090 | $57,252 | -$584,105 | -$692,515 | $640,037 | $15,394 | $3.72M | -$12.02M | -$12.83M | $5.07M |
| Income Before Tax | -$897,595 | -$292,000 | -$961,000 | -$1.31M | $231,656 | -$103,357 | $3.52M | -$12.04M | -$12.84M | -$1.48M |
| Income Tax Expense | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 |
| Net Income? | -$897,595 | -$292,000 | -$961,000 | -$1.31M | $231,656 | -$103,357 | $3.52M | -$12.04M | -$12.84M | -$1.48M |
| EPS? | $-0.06 | $-0.02 | $-0.14 | $-4.28 | $0.76 | $-0.34 | $11.51 | $-40.69 | $-57.67 | $-10.94 |
| Diluted EPS? | $-0.06 | $-0.02 | $-0.14 | $-0.14 | $-0.04 | $-0.34 | $-0.06 | $-40.69 | $-57.67 | $-10.94 |
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