Financials in USD. Standardized financial statements.
There is not enough income statement data to build the visual flow yet.
| Metric | FY 2024 | FY 2023 | FY 2022 | FY 2021 | FY 2020 | FY 2019 | FY 2018 | FY 2017 | FY 2016 | FY 2015 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue? | $0 | $0 | $0 | $0 | $0 | $1,429 | $14,690 | $0 | $1,500 | $0 |
| Revenue Growth? | 0.0% | 0.0% | 0.0% | 0.0% | -100.0% | -90.3% | 0.0% | -100.0% | 0.0% | 0.0% |
| Cost of Revenue? | $155,118 | $5,336 | $5,160 | $0 | $0 | $0 | $31 | $0 | $0 | $0 |
| Gross Profit? | -$155,118 | -$5,336 | -$5,160 | -$353,000 | $0 | $2,365 | $14,659 | $0 | $1,500 | $0 |
| Gross Margin? | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | +165.5% | +99.8% | 0.0% | +100.0% | 0.0% |
| Operating Expenses? | $1.73M | $1.98M | $1.67M | $1.77M | $118,079 | $102,465 | $91,736 | $33,265 | $38,897 | $773 |
| Operating Income? | -$1.74M | -$1.98M | -$1.67M | -$1.77M | -$118,000 | -$101,036 | -$77,077 | -$33,265 | -$37,397 | -$773 |
| EBITDA? | -$1.58M | -$2.27M | -$1.67M | -$1.41M | $291 | $0 | -$77,077 | -$33,265 | -$36,976 | -$1,546 |
| Income Before Tax | -$1.81M | -$2.36M | -$1.74M | -$1.78M | -$118,000 | -$101,373 | -$77,077 | -$33,265 | -$37,397 | -$773 |
| Income Tax Expense | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | -$3 |
| Net Income? | -$1.81M | -$2.36M | -$1.74M | -$1.78M | $345,049 | -$139,809 | -$70,655 | -$33,265 | -$37,397 | -$773 |
| EPS? | $-0.06 | $-0.08 | $-0.07 | $-0.08 | $0.04 | $-0.02 | $-0.01 | $-0.00 | $-0.00 | $-0.00 |
| Diluted EPS? | $-0.06 | $-0.08 | $-0.07 | $-0.08 | $0.04 | $-0.02 | $-0.01 | $-0.00 | $-0.00 | $-0.00 |
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