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? | $27,516 | $19.616 | $7,053 | $91,179 | $75,088 | $130,475 | $67,562 | $29,443 | $37,432 | $18,496 |
| Gross Profit? | -$27,516.7 | -$19.616 | -$7,053 | -$91,179 | -$75,088 | -$130,000 | -$67,562 | -$29,443 | -$37,432 | -$18,496 |
| Gross Margin? | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% |
| Operating Expenses? | $2.35M | -$2,601 | -$2.15M | $1.75M | $1.49M | $815,634 | $1.97M | $1.78M | $2.62M | $2.90M |
| Operating Income? | -$2.37M | $2.58M | $2.14M | -$1.85M | -$1.57M | -$817,000 | -$2.05M | -$1.79M | -$2.66M | -$2.97M |
| EBITDA? | -$2.35M | -$2,467 | -$1.97M | -$1.62M | -$1.41M | -$803,850 | -$1.92M | -$1.72M | -$2.49M | -$2.71M |
| Income Before Tax | $42,142 | -$11.00M | -$869,000 | -$8.97M | -$10.64M | -$5.84M | -$2.06M | -$1.84M | -$2.75M | -$3.05M |
| Income Tax Expense | $0 | $4.515 | -$170,529 | $131,489 | $587,649 | $67,467 | $95,439 | $87,636 | $667,461 | $125,790 |
| Net Income? | $42,142 | -$10.99M | -$699,000 | -$9.10M | -$11.22M | -$5.91M | -$2.16M | -$1.93M | -$3.42M | -$3.17M |
| EPS? | $0.00 | $-0.05 | $-0.00 | $-0.05 | $-0.07 | $-0.05 | $-0.02 | $-0.02 | $-0.03 | $-0.03 |
| Diluted EPS? | $0.00 | $-0.05 | $-0.00 | $-0.05 | $-0.07 | $-0.05 | $-0.02 | $-0.02 | $-0.03 | $-0.03 |
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