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 | $704 | $884 | $1,113 | $1,402 | $2,408 | $3,834 | $11,238 | $18,804 | $25,334 |
| Gross Profit? | $0 | -$704 | -$884 | -$1,113 | -$1,402 | -$2,408 | -$3,834 | -$11,238 | -$18,804 | -$25,334 |
| Gross Margin? | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% |
| Operating Expenses? | $481,646 | $900,329 | $707,091 | $604,385 | $808,935 | $581,964 | $848,352 | $1.30M | $324,500 | $188,260 |
| Operating Income? | -$481,646 | -$900,329 | -$553,172 | -$384,190 | -$588,539 | -$584,362 | -$753,174 | -$1.30M | -$300,854 | -$213,594 |
| EBITDA? | -$481,646 | -$900,329 | -$553,172 | -$384,190 | -$588,539 | -$581,954 | -$2.87M | -$1.19M | -$282,050 | -$188,260 |
| Income Before Tax | -$9.34M | -$1.43M | -$1.29M | -$415,774 | -$1.16M | -$1.43M | -$2.88M | -$1.31M | -$330,771 | -$2.63M |
| Income Tax Expense | $1.05M | $581,968 | -$178,524 | $64,224 | $256,735 | -$330,430 | -$646,748 | $347,102 | $114,500 | -$694,000 |
| Net Income? | -$8.29M | -$2.01M | -$1.11M | -$479,998 | -$1.42M | -$1.10M | -$2.23M | -$1.65M | -$445,271 | -$1.94M |
| EPS? | $-0.07 | $-0.02 | $-0.02 | $-0.01 | $-0.03 | $-0.03 | $-0.07 | $-0.07 | $-0.03 | $-0.15 |
| Diluted EPS? | $-0.07 | $-0.02 | $-0.02 | $-0.01 | $-0.03 | $-0.03 | $-0.07 | $-0.07 | $-0.03 | $-0.15 |
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