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 | $272,429 | $763,575 | $95,880 | $0 | $0 | $136,318 | $1.94M | $1.73M |
| Revenue Growth? | 0.0% | -100.0% | -64.3% | +696.4% | 0.0% | 0.0% | -100.0% | -93.0% | +11.8% | 0.0% |
| Cost of Revenue? | $0 | $0 | $15,279 | $637,888 | $52,320 | $757,075 | $0 | $0 | $486,865 | $388,335 |
| Gross Profit? | $0 | $0 | $257,150 | $125,687 | $43,560 | -$757,075 | $0 | $136,318 | $1.45M | $1.35M |
| Gross Margin? | 0.0% | 0.0% | +94.4% | +16.5% | +45.4% | 0.0% | 0.0% | +100.0% | +74.9% | +77.6% |
| Operating Expenses? | $20,500 | $0 | $247,317 | $1.29M | $2.79M | $3.84M | $201,968 | $647,664 | $1.17M | $1.06M |
| Operating Income? | -$20,500 | $0 | $9,830 | -$1.16M | -$2.74M | -$3.84M | -$202,000 | -$511,000 | $277,930 | $290,390 |
| EBITDA? | -$20,500 | -$150,000 | -$42,655 | -$1.27M | -$2.56M | -$10,525 | -$286,000 | -$108,000 | $277,675 | $290,181 |
| Income Before Tax | $1.86M | -$183,000 | -$106,000 | -$2.00M | -$6.63M | -$3.90M | -$488,000 | -$516,000 | $234,138 | $246,583 |
| Income Tax Expense | $0 | $0 | $0 | $0 | $0 | $0 | $0 | -$735,000 | $0 | $0 |
| Net Income? | $1.86M | -$183,000 | -$106,000 | -$1.99M | -$6.63M | -$3.90M | -$488,000 | -$437,000 | $234,138 | $246,583 |
| EPS? | $0.00 | $-0.00 | $-0.00 | $-0.00 | $-0.04 | $-0.03 | $-0.03 | $-0.09 | $0.13 | $0.13 |
| Diluted EPS? | $0.00 | $-0.00 | $-0.00 | $-0.00 | $-0.04 | $-0.03 | $-0.03 | $-0.09 | $0.13 | $0.13 |
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