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 | $11,091 |
| Revenue Growth? | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | -100.0% | 0.0% |
| Cost of Revenue? | $87,843 | $92,213 | $97,515 | $7,955 | $6,744 | $5,301 | $5,301 | $5,301 | $5,301 | $407 |
| Gross Profit? | -$87,843 | -$92,213 | -$97,515 | -$7,955 | -$6,744 | -$5,301 | -$5,301 | -$5,301 | -$5,301 | $10,684 |
| Gross Margin? | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | +96.3% |
| Operating Expenses? | $1.41M | $2.35M | $1.83M | $4.44M | $5.00M | $4.60M | $5,451 | $5,451 | $7,101 | $10,684 |
| Operating Income? | -$1.50M | -$2.44M | -$1.93M | -$4.47M | -$5.01M | -$4.64M | -$5,451 | -$5,451 | -$7,101 | -$1,518 |
| EBITDA? | -$1.41M | -$2.35M | -$2.50M | -$4.36M | -$5.16M | -$4.60M | -$150 | -$8,731 | -$1,800 | $3,800 |
| Income Before Tax | -$2.26M | -$3.56M | -$3.96M | -$5.38M | -$5.34M | -$4.67M | $331,953 | -$29,914 | -$22,983 | -$17,400 |
| Income Tax Expense | $0 | $0 | $0 | $1.18M | $0 | $0 | $0 | $0 | $0 | $0 |
| Net Income? | -$2.26M | -$3.56M | -$3.96M | -$5.38M | -$5.34M | -$4.67M | $331,953 | -$29,914 | -$22,983 | -$17,400 |
| EPS? | $-0.00 | $-0.60 | $-1.32 | $-1.47 | $-5.64 | $-2.13 | $0.15 | $-0.01 | $-0.01 | $-0.01 |
| Diluted EPS? | $-0.00 | $-0.60 | $-1.32 | $-1.44 | $-5.64 | $-205.50 | $0.15 | $-0.01 | $-0.01 | $-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