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 | $161,050 | $317,736 | $0 | $0 | $0 |
| Revenue Growth? | 0.0% | 0.0% | 0.0% | 0.0% | -100.0% | -49.3% | 0.0% | 0.0% | 0.0% | 0.0% |
| Cost of Revenue? | $0 | $0 | $0 | $0 | $0 | $120,000 | $247,518 | $0 | $0 | $0 |
| Gross Profit? | $0 | $0 | $0 | $0 | $0 | $41,050 | $70,218 | $0 | $0 | $0 |
| Gross Margin? | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | +25.5% | +22.1% | 0.0% | 0.0% | 0.0% |
| Operating Expenses? | $0 | $673,815 | $996,936 | $1.10M | $1.57M | $2.58M | $4.71M | $762,370 | $525,639 | $599,959 |
| Operating Income? | -$1.00M | -$673,815 | -$996,936 | -$1.10M | -$1.57M | -$2.54M | -$4.64M | -$762,370 | -$525,639 | -$599,959 |
| EBITDA? | -$1.00M | -$3.35M | -$201,411 | -$1.34M | -$2.52M | -$3.55M | -$4.20M | -$723,768 | -$524,418 | -$599,959 |
| Income Before Tax | -$1.00M | -$4.16M | -$1.35M | -$2.88M | -$4.53M | -$5.45M | -$4.93M | -$738,475 | -$524,418 | -$626,545 |
| Income Tax Expense | $0 | $0 | $0 | -$203,607 | $0 | $0 | -$262,685 | $0 | $0 | $0 |
| Net Income? | -$1.00M | -$4.16M | -$1.35M | -$2.68M | -$4.53M | -$5.45M | -$4.67M | -$738,475 | -$524,418 | -$626,545 |
| EPS? | $0.00 | $-0.67 | $-0.23 | $-0.59 | $-1.18 | $-1.45 | $-1.35 | $-0.38 | $-0.58 | $-1.41 |
| Diluted EPS? | $0.00 | $-0.67 | $-0.23 | $-0.59 | $-1.18 | $-1.45 | $-1.35 | $-0.38 | $-0.58 | $-1.41 |
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