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 | $30 | $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? | $0 | $0 | $0 | $0 | $3,807 | $5,316 | $3,100 | $15 | $15.75 | $41.143 |
| Gross Profit? | $0 | $0 | $0 | $0 | -$3,807 | -$5,316 | -$3,100 | $15 | -$15.75 | -$41.143 |
| Gross Margin? | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | +50.0% | 0.0% | 0.0% |
| Operating Expenses? | $696,913 | $1,568 | $979,795 | $1.51M | $4.86M | $4.14M | $5.58M | $2.00M | $195,662 | $192,481 |
| Operating Income? | -$696,913 | -$1,568 | -$980,000 | -$1.52M | -$4.84M | -$4.16M | -$5.57M | -$2.02M | -$286,956 | -$270,000 |
| EBITDA? | -$696,913 | -$1,500 | $670,564 | -$1.37M | -$4.30M | -$4.15M | -$3.63M | -$629,000 | -$195,503 | -$192,000 |
| Income Before Tax | -$730,881 | -$6,787 | -$640,000 | -$3.83M | -$3.99M | -$4.16M | -$5.40M | -$2.60M | $379,085 | -$99,672 |
| Income Tax Expense | $0 | $0 | $0 | $0 | $0 | $14,915 | $0 | $0 | $0 | $0 |
| Net Income? | -$730,881 | -$6,787 | -$640,000 | -$3.83M | -$3.99M | -$4.16M | -$5.21M | -$2.60M | $379,085 | -$99,672 |
| EPS? | $-0.02 | $-0.00 | $-0.04 | $-0.30 | $-0.30 | $-0.47 | $-0.09 | $-0.08 | $0.05 | $-0.02 |
| Diluted EPS? | $-0.02 | $-0.00 | $-0.04 | $-0.27 | $-0.30 | $-0.47 | $-0.95 | $-0.08 | $0.05 | $-0.02 |
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