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 | $50,000 | $0 | $0 | $0 | $0 | $0 | $2,841 | $10,648 |
| Revenue Growth? | 0.0% | -100.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | -100.0% | -73.3% | 0.0% |
| Cost of Revenue? | $60,674 | $61,096 | $51,319 | $44,555 | $7,556 | $7,423 | $2,619 | $2,774 | $10,000 | $3,783 |
| Gross Profit? | -$60,674 | -$61,096 | -$1,319 | -$44,555 | -$7,556 | -$7,423 | -$2,619 | -$2,774 | -$7,161 | $6,865 |
| Gross Margin? | 0.0% | 0.0% | -2.6% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | -252.1% | +64.5% |
| Operating Expenses? | $2.29M | $1.14M | $2.25M | $2.30M | $1.51M | $1.56M | $1.97M | $836,032 | $701,406 | $857,050 |
| Operating Income? | -$2.35M | -$1.14M | -$2.10M | -$2.18M | -$1.52M | -$1.57M | -$1.97M | -$838,810 | -$711,410 | -$860,830 |
| EBITDA? | -$2.18M | -$1.14M | -$2.10M | -$2.18M | -$1.49M | -$1.51M | -$1.95M | -$777,619 | -$759,491 | -$1.75M |
| Income Before Tax | -$2.29M | -$1.28M | -$2.23M | -$2.23M | -$1.61M | -$1.58M | -$1.96M | -$819,933 | -$769,493 | -$1.76M |
| Income Tax Expense | $0 | $0 | $0 | $0 | $0 | -$3 | $0 | -$4 | $0 | -$3 |
| Net Income? | -$2.29M | -$1.28M | -$2.23M | -$2.23M | -$1.61M | -$1.58M | -$1.96M | -$819,933 | -$769,493 | -$1.76M |
| EPS? | $-0.01 | $-0.01 | $-0.01 | $-0.01 | $-0.01 | $-0.02 | $-0.03 | $-0.02 | $-0.02 | $-0.05 |
| Diluted EPS? | $-0.01 | $-0.01 | $-0.01 | $-0.01 | $-0.01 | $-0.02 | $-0.03 | $-0.02 | $-0.02 | $-0.05 |
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