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 |
|---|---|---|---|---|---|---|
| Revenue? | $0 | $6,000 | $0 | $0 | $0 | $0 |
| Revenue Growth? | -100.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% |
| Cost of Revenue? | $24,213 | $24,213 | $92,924 | $65,953 | $25,106 | $25,291 |
| Gross Profit? | -$24,213 | $6,000 | -$92,924 | -$65,953 | -$25,106 | -$25,291 |
| Gross Margin? | 0.0% | +100.0% | 0.0% | 0.0% | 0.0% | 0.0% |
| Operating Expenses? | $1.01M | $2.38M | $6.87M | $3.92M | $1.44M | $278,907 |
| Operating Income? | -$1.03M | -$2.40M | -$6.97M | -$3.99M | -$1.47M | -$304,198 |
| EBITDA? | -$998,507 | -$2.23M | -$2.97M | -$3.83M | -$1.44M | -$278,907 |
| Income Before Tax | -$1.07M | -$2.41M | -$3.26M | -$3.89M | -$1.45M | -$304,198 |
| Income Tax Expense | -$360,179 | -$524,561 | $3.14M | $0 | $0 | $0 |
| Net Income? | -$711,866 | -$1.89M | -$6.40M | -$3.89M | -$1.45M | -$304,198 |
| EPS? | $-0.01 | $-0.02 | $-0.06 | $-0.04 | $-0.01 | $-0.00 |
| Diluted EPS? | $-0.01 | $-0.02 | $-0.06 | $-0.04 | $-0.01 | $-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