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 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 |
| Gross Profit? | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $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? | $1.35M | $545,779 | $587,397 | $724,243 | $1.01M | $952,727 | $1.38M | $873,854 | $694,870 | $43,850 |
| Operating Income? | -$1.35M | -$545,779 | -$587,000 | -$684,000 | -$950,000 | -$871,000 | -$1.29M | -$1.14M | -$828,000 | -$43,853 |
| EBITDA? | -$1.35M | $0 | $1.65M | -$731,000 | -$1.01M | -$951,000 | -$1.38M | -$1.19M | -$871,000 | -$58,806 |
| Income Before Tax | -$2.13M | -$759,000 | -$684,000 | -$3.10M | -$1.11M | -$908,000 | -$1.47M | -$1.25M | -$840,000 | -$64,726 |
| Income Tax Expense | $0 | $0 | $0 | $0 | $0 | -$263,000 | -$229,000 | $0 | $0 | $0 |
| Net Income? | -$2.13M | -$759,000 | -$684,000 | -$3.10M | -$1.11M | -$906,000 | -$1.43M | -$1.25M | -$1.05M | -$64,726 |
| EPS? | $-0.02 | $-0.01 | $-0.01 | $-0.03 | $-0.01 | $-0.02 | $-0.04 | $-0.04 | $-0.24 | $-0.09 |
| Diluted EPS? | $-0.02 | $-0.01 | $-0.01 | $-0.03 | $-0.01 | $-0.02 | $-0.04 | $-0.04 | $-0.24 | $-0.09 |
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