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 | $49,204 | $25,000 | $40,000 | $0 |
| Revenue Growth? | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | -100.0% | +96.8% | -37.5% | 0.0% | 0.0% |
| Cost of Revenue? | $6,432 | $6,398 | $6,398 | $6,398 | $0 | $0 | $0 | $0 | $0 | $0 |
| Gross Profit? | -$6,432 | -$6,398 | -$6,398 | -$6,398 | $0 | $0 | $49,204 | $25,000 | $40,000 | $0 |
| Gross Margin? | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | +100.0% | +100.0% | +100.0% | 0.0% |
| Operating Expenses? | $120,338 | $243,831 | $35,696 | $102,405 | $148,451 | $584,313 | $639,847 | $1.73M | $1.41M | $639,885 |
| Operating Income? | -$126,770 | -$250,000 | -$42,090 | -$109,000 | -$148,000 | -$584,000 | -$591,000 | -$1.71M | -$1.37M | -$640,000 |
| EBITDA? | -$120,338 | -$243,830 | -$35,696 | -$44,713 | $103,558 | -$379,703 | -$414,140 | -$1.71M | -$1.38M | -$643,000 |
| Income Before Tax | -$155,907 | -$210,000 | -$42,215 | -$53,448 | -$133,000 | -$586,000 | -$586,000 | -$1.73M | -$1.38M | -$643,000 |
| Income Tax Expense | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 |
| Net Income? | -$155,907 | -$210,000 | -$42,215 | -$53,448 | -$133,000 | -$586,000 | -$586,000 | -$1.73M | -$1.38M | -$643,000 |
| EPS? | $-0.00 | $-0.00 | $-0.00 | $-0.00 | $-0.00 | $-0.01 | $-0.01 | $-0.04 | $-0.04 | $-0.03 |
| Diluted EPS? | $-0.00 | $-0.00 | $-0.00 | $-0.00 | $-0.00 | $-0.01 | $-0.01 | $-0.04 | $-0.04 | $-0.03 |
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