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 2017 | FY 2016 | FY 2015 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue? | $0 | $0 | $0 | $0 | $0 | $275,000 | $275,000 | $1.00M | $889,175 | $0 |
| Revenue Growth? | 0.0% | 0.0% | 0.0% | 0.0% | -100.0% | 0.0% | -72.5% | +12.5% | 0.0% | 0.0% |
| Cost of Revenue? | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $684,320 | $612,047 | $0 |
| Gross Profit? | $0 | $0 | $0 | $0 | $0 | $275,000 | $275,000 | $315,680 | $277,128 | $0 |
| Gross Margin? | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | +100.0% | +100.0% | +31.6% | +31.2% | 0.0% |
| Operating Expenses? | $44,992 | $35,627 | $53,931 | $21,214 | $0 | $291,700 | $287,100 | $165,700 | $157,128 | $20,500 |
| Operating Income? | -$44,992 | -$35,627 | -$53,931 | -$21,214 | $0 | -$16,700 | -$12,100 | $149,980 | $120,000 | -$20,500 |
| EBITDA? | -$44,992 | -$35,627 | $0 | $0 | $0 | $189,597 | $159,760 | $151,630 | $128,929 | -$112,291 |
| Income Before Tax | -$44,992 | -$32,877 | -$53,931 | -$21,214 | $0 | -$16,700 | -$12,100 | $149,980 | $120,000 | -$20,500 |
| Income Tax Expense | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 |
| Net Income? | -$44,992 | -$32,877 | -$53,931 | -$21,214 | $0 | -$16,700 | -$12,100 | $149,980 | $120,000 | -$20,500 |
| EPS? | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $-0.00 |
| Diluted EPS? | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $-0.00 |
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