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? | $111,091 | $39,897 | $53.944 | $51.687 | $60.423 | $29.298 | $117.833 | $82.501 | $40.945 | $91.679 |
| Gross Profit? | -$111,091 | -$39,897 | -$53.944 | -$51.687 | -$60.423 | -$29.298 | -$117.833 | -$82.501 | -$40.945 | -$91.679 |
| Gross Margin? | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% |
| Operating Expenses? | $1.00M | $73,919 | $186,885 | $360,116 | $566,614 | $288,738 | $297,450 | $739,950 | $400,553 | $232,325 |
| Operating Income? | -$1.00M | -$113,816 | -$241,000 | -$55,292 | -$627,000 | -$318,000 | -$415,283 | -$674,000 | -$377,000 | -$345,000 |
| EBITDA? | -$1.00M | -$113,816 | -$228,000 | -$215,354 | -$3.59M | $24,133 | -$415,282 | -$738,000 | $990,079 | -$288,000 |
| Income Before Tax | -$4.74M | $1.22M | $439,405 | $119,528 | $2.33M | -$121,000 | -$437,765 | -$751,000 | -$247,000 | -$1.63M |
| Income Tax Expense | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 |
| Net Income? | -$4.74M | $1.22M | $439,405 | $119,528 | $2.33M | -$121,000 | -$437,765 | -$751,000 | -$247,000 | -$1.63M |
| EPS? | $-0.03 | $0.01 | $0.00 | $0.00 | $0.02 | $-0.00 | $-0.00 | $-0.01 | $-0.00 | $-0.02 |
| Diluted EPS? | $-0.03 | $0.01 | $0.00 | $0.00 | $0.02 | $-0.00 | $-0.00 | $-0.01 | $-0.00 | $-0.02 |
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