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? | $27,726 | $0 | $101,418 | $80,763 | $15,449 | $179 | $398 | $6,566 | $610 | $496 |
| Gross Profit? | -$27,726 | $0 | -$101,000 | -$80,763 | -$15,449 | -$179 | -$398 | -$6,566 | -$610 | -$496 |
| Gross Margin? | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% |
| Operating Expenses? | $994,212 | $2,663 | $3.13M | $5.12M | $3.40M | $912,217 | $1.15M | $1.32M | $830,264 | $335,178 |
| Operating Income? | -$1.02M | -$2.66M | -$3.13M | -$4.63M | -$3.40M | -$778,913 | -$733,000 | -$734,000 | -$830,000 | -$335,178 |
| EBITDA? | -$1.38M | -$2.98M | -$3.19M | -$4.91M | -$3.38M | -$915,600 | -$1.15M | -$1.30M | -$822,000 | -$332,857 |
| Income Before Tax | $564,555 | -$2,974 | -$3.11M | -$5.12M | -$3.71M | -$917,779 | -$1.56M | -$1.26M | -$1.91M | -$327,892 |
| Income Tax Expense | $0 | $0 | $0 | $0 | $0 | $0 | $413,089 | $0 | $8,692 | $1,808 |
| Net Income? | $782,181 | -$2,974 | -$3.11M | -$5.12M | -$1.52M | -$917,779 | -$1.56M | -$1.26M | -$1.91M | -$327,892 |
| EPS? | $0.02 | $-0.09 | $-0.11 | $-0.18 | $-0.20 | $-0.08 | $-0.18 | $-0.14 | $-0.37 | $-0.08 |
| Diluted EPS? | $0.02 | $-0.09 | $-0.11 | $-0.18 | $-0.20 | $-0.08 | $-0.18 | $-0.14 | $-0.37 | $-0.08 |
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