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 | $233 | $0 | $0 |
| Revenue Growth? | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | -100.0% | 0.0% | 0.0% | 0.0% |
| Cost of Revenue? | $2,991 | $0 | $3,920 | $813 | $569 | $518 | $647 | $233 | $291 | $363 |
| Gross Profit? | -$2,991 | $0 | -$3,920 | -$813 | -$569 | -$518 | -$647 | $0 | -$291 | -$363 |
| Gross Margin? | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% |
| Operating Expenses? | $1.79M | $1.24M | $5.67M | $5.78M | $1.25M | $217,844 | $396,151 | $221,622 | $475,679 | $270,613 |
| Operating Income? | -$1.79M | -$1.24M | -$5.63M | -$5.70M | -$1.20M | -$156,650 | -$398,000 | -$223,000 | -$477,304 | -$271,928 |
| EBITDA? | -$1.79M | -$1.24M | -$5.63M | -$5.70M | -$1.20M | -$144,649 | -$1.46M | -$220,000 | -$473,359 | -$263,996 |
| Income Before Tax | -$1.66M | -$1.28M | -$5.59M | -$5.66M | -$1.43M | -$150,551 | -$1.40M | -$1.51M | -$475,275 | -$241,811 |
| Income Tax Expense | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $1,258 | $3,654 | $1,315 |
| Net Income? | -$1.66M | -$1.28M | -$5.59M | -$5.66M | -$1.43M | -$150,551 | -$1.40M | -$1.51M | -$475,275 | -$241,811 |
| EPS? | $-0.01 | $-0.01 | $-0.05 | $-0.06 | $-0.02 | $-0.00 | $-0.03 | $-0.07 | $-0.02 | $-0.01 |
| Diluted EPS? | $-0.01 | $-0.01 | $-0.05 | $-0.06 | $-0.02 | $-0.00 | $-0.03 | $-0.07 | $-0.02 | $-0.01 |
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