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 | $120,980 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 |
| Revenue Growth? | -100.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% |
| Cost of Revenue? | $110,199 | $185,975 | $71,212 | $91,515 | $149,215 | $166,931 | $125,748 | $95,965 | $55,242 | $0 |
| Gross Profit? | -$110,199 | -$64,995 | -$71,212 | -$91,515 | -$149,215 | -$166,931 | -$125,748 | -$95,965 | -$55,242 | $0 |
| Gross Margin? | 0.0% | -53.7% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% |
| Operating Expenses? | $868,852 | $868,317 | $1.46M | $818,107 | $649,765 | $845,080 | $1.16M | $1.48M | $1.95M | $2.48M |
| Operating Income? | -$979,051 | -$933,312 | -$1.42M | -$804,845 | -$770,950 | -$1.01M | -$1.12M | -$1.67M | -$2.00M | -$2.48M |
| EBITDA? | -$982,848 | -$1.07M | -$1.42M | -$728,807 | -$626,095 | -$855,268 | -$990,269 | -$1.33M | -$1.84M | -$2.69M |
| Income Before Tax | -$1.00M | -$1.26M | -$1.60M | -$959,093 | -$880,911 | -$1.14M | -$9.76M | -$1.76M | -$2.30M | -$3.00M |
| Income Tax Expense | $0 | $0 | $0 | $0 | $0 | $115,993 | $247,240 | -$47,525 | -$267,908 | $0 |
| Net Income? | -$1.00M | -$1.26M | -$1.60M | -$959,093 | -$880,911 | -$1.14M | -$9.76M | -$1.76M | -$2.30M | -$3.00M |
| EPS? | $-0.06 | $-0.08 | $-0.10 | $-0.10 | $-0.10 | $-1.13 | $-0.21 | $-0.31 | $-0.56 | $-0.59 |
| Diluted EPS? | $-0.06 | $-0.08 | $-0.10 | $-0.10 | $-0.10 | $-1.13 | $-0.21 | $-0.31 | $-0.56 | $-0.59 |
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