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 | $140,615 | $0 | $0 | $0 | $0 | $0 | $0 | $0 |
| Revenue Growth? | 0.0% | -100.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% |
| Cost of Revenue? | $0 | $0 | $140,615 | $139,596 | $0 | $0 | $0 | $0 | $0 | $0 |
| Gross Profit? | $0 | $0 | -$141,000 | -$139,596 | $0 | $0 | $0 | $0 | $0 | $0 |
| Gross Margin? | 0.0% | 0.0% | -100.3% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% |
| Operating Expenses? | $2.75M | $1.64M | $2.54M | $3.04M | $2.35M | $790,547 | $963,012 | $740,976 | $569,331 | $602,434 |
| Operating Income? | -$3.00M | -$1.64M | -$2.68M | -$3.18M | -$2.35M | -$1.11M | -$963,000 | -$741,000 | -$569,000 | -$542,000 |
| EBITDA? | -$3.00M | -$1.64M | -$3.79M | -$4.11M | -$2.95M | -$1.11M | -$994,000 | -$834,000 | -$591,000 | -$601,000 |
| Income Before Tax | -$3.00M | -$2.35M | -$2.49M | -$3.86M | -$2.94M | -$1.25M | -$1.41M | -$863,000 | -$617,000 | -$651,000 |
| Income Tax Expense | $0 | $0 | $0 | $0 | $0 | $0 | $2,526 | -$741,000 | $0 | $0 |
| Net Income? | -$3.00M | -$2.35M | -$2.49M | -$3.86M | -$2.94M | -$1.25M | -$1.41M | -$863,000 | -$617,000 | -$651,000 |
| EPS? | $0.00 | $-0.01 | $-0.01 | $-0.02 | $-0.02 | $-0.01 | $-0.01 | $-0.01 | $-0.01 | $-0.01 |
| Diluted EPS? | $0.00 | $-0.01 | $-0.01 | $-0.02 | $-0.02 | $-0.01 | $-0.01 | $-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