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 | $130,074 | $410,165 | $29,958 | $0 | $7,157 | $9,843 | $9,601 | $5,684 | $112,500 |
| Revenue Growth? | -100.0% | -68.3% | +1269.1% | 0.0% | -100.0% | -27.3% | +2.5% | +68.9% | -94.9% | 0.0% |
| Cost of Revenue? | $0 | $0 | $0 | $198,527 | $220,926 | $0 | $0 | $0 | $7,019 | $0 |
| Gross Profit? | $0 | $130,074 | $410,165 | -$169,000 | -$221,000 | $7,157 | $9,843 | $9,600 | -$1,335 | $112,500 |
| Gross Margin? | 0.0% | +100.0% | +100.0% | -564.1% | 0.0% | +100.0% | +100.0% | +100.0% | -23.5% | +100.0% |
| Operating Expenses? | $271,691 | $713,213 | $1.34M | $2.79M | $2.60M | $3.05M | $3.31M | $3.82M | $1.86M | $393,177 |
| Operating Income? | -$271,691 | -$583,000 | -$931,000 | -$2.95M | -$2.60M | -$3.04M | -$3.30M | -$3.81M | -$1.85M | -$281,000 |
| EBITDA? | -$273,787 | -$603,000 | -$3.55M | -$3.52M | -$2.91M | -$7.24M | $1.34M | -$3.72M | -$1.92M | -$278,000 |
| Income Before Tax | -$313,976 | -$695,000 | -$3.71M | -$4.35M | -$3.19M | -$7.47M | $1.13M | -$3.78M | -$1.93M | -$307,000 |
| Income Tax Expense | $0 | $0 | $0 | $45,771 | $0 | $0 | $0 | $32,960 | $4,373 | $0 |
| Net Income? | -$313,976 | -$695,000 | -$3.71M | -$3.72M | -$3.19M | -$7.47M | $1.13M | -$3.78M | -$1.93M | -$307,000 |
| EPS? | $-0.00 | $-0.02 | $-0.42 | $-3.59 | $-2.16 | $-12.00 | $1.03 | $-3.72 | $-2.10 | $-0.36 |
| Diluted EPS? | $-0.00 | $-0.02 | $-0.42 | $-3.59 | $-2.16 | $-12.00 | $1.03 | $-3.72 | $-2.10 | $-0.36 |
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