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 | $3,892 | $352,251 |
| Revenue Growth? | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | -100.0% | -98.9% | 0.0% |
| Cost of Revenue? | $162,702 | $159,750 | $132,811 | $62,114 | $0 | $0 | $192 | $117 | $2,108 | $3,821 |
| Gross Profit? | -$162,702 | -$160,000 | -$133,000 | -$62,114 | $0 | $0 | -$192 | -$117 | $1,784 | $348,430 |
| Gross Margin? | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | +45.8% | +98.9% |
| Operating Expenses? | $2.00M | $4.15M | $5.27M | $1.65M | $1.28M | $1.19M | $684,296 | $326,835 | $370,261 | $558,962 |
| Operating Income? | -$2.00M | -$4.15M | -$5.37M | -$1.72M | -$1.07M | -$1.19M | -$431,000 | -$326,953 | -$372,370 | -$563,000 |
| EBITDA? | -$2.04M | -$6.14M | -$5.61M | -$1.64M | -$1.19M | -$1.11M | -$681,000 | -$324,038 | -$373,274 | -$3.72M |
| Income Before Tax | -$18.88M | -$6.32M | -$5.52M | -$1.74M | -$1.28M | -$1.22M | -$681,000 | -$324,155 | -$375,380 | -$3.72M |
| Income Tax Expense | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $3 | $6,740 | -$47,293 |
| Net Income? | -$18.88M | -$6.32M | -$5.52M | -$1.74M | -$1.28M | -$1.22M | -$681,000 | -$324,155 | -$382,120 | -$3.68M |
| EPS? | $-0.00 | $-0.00 | $-0.00 | $-0.00 | $-0.00 | $-0.00 | $-0.00 | $-0.00 | $-0.00 | $-0.01 |
| Diluted EPS? | $-0.00 | $-0.00 | $-0.00 | $-0.00 | $-0.00 | $-0.00 | $-0.00 | $-0.00 | $-0.00 | $-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