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 | $0 | $881 | $0 | $71.069 | $3.247 | $17,369 | $55,032 | $0 | $0 |
| Gross Profit? | $0 | $0 | -$881 | $0 | -$71.069 | -$3.247 | -$17,369 | -$55,032 | $0 | $0 |
| Gross Margin? | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% |
| Operating Expenses? | $645,155 | $730.914 | $1.05M | $985,897 | $712,315 | $975,901 | $1.85M | $585,945 | $131,093 | $190,117 |
| Operating Income? | -$728,159 | -$730 | -$835,195 | -$999,000 | -$783,000 | -$918,000 | -$1.75M | -$507,000 | -$195,000 | -$190,000 |
| EBITDA? | -$728,159 | -$765 | -$1.07M | -$756,903 | -$688,625 | -$912,000 | -$1.84M | -$70,922 | $209,042 | $148,327 |
| Income Before Tax | -$1.12M | -$5,746 | -$1.45M | -$2.29M | $1.55M | -$5.52M | -$2.46M | -$578,000 | -$173,000 | -$528,000 |
| Income Tax Expense | $0 | $0 | $0 | $0 | $0 | $0 | $0 | -$515,000 | -$274 | -$127 |
| Net Income? | -$1.12M | -$5,746 | -$1.45M | -$2.29M | $1.55M | -$5.52M | -$2.46M | -$578,000 | -$173,000 | -$528,000 |
| EPS? | $-0.02 | $-0.16 | $-0.01 | $-0.02 | $0.01 | $-0.08 | $-0.05 | $-0.04 | $-0.02 | $-0.13 |
| Diluted EPS? | $-0.02 | $-0.16 | $-0.01 | $-0.02 | $0.01 | $-0.08 | $-0.05 | $-0.04 | $-0.02 | $-0.13 |
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