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? | $18,901 | $0 | $114,873 | $129,066 | $9,605 | $18,257 | $10,084 | $11,142 | $7,976 | $6,056 |
| Gross Profit? | -$18,901 | $0 | -$115,000 | -$129,066 | -$9,605 | -$18,257 | -$10,084 | -$11,142 | -$7,976 | -$6,056 |
| Gross Margin? | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% |
| Operating Expenses? | $1.37M | $1.29M | $1.45M | $1.25M | $1.91M | $2.50M | $4.31M | $3.18M | $756,851 | $1.01M |
| Operating Income? | -$1.38M | -$1.29M | -$1.39M | -$1.17M | -$1.92M | -$2.50M | -$4.24M | -$2.97M | -$764,827 | -$1.01M |
| EBITDA? | -$1.27M | -$1.36M | -$1.47M | -$1.37M | -$1.73M | -$2.00M | -$9.75M | -$5.30M | -$716,439 | -$880,000 |
| Income Before Tax | -$1.36M | -$811,000 | -$1.09M | $4,228 | -$1.74M | -$2.07M | -$9.82M | -$5.31M | -$724,415 | -$886,000 |
| Income Tax Expense | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | -$1,671 | $0 |
| Net Income? | -$1.36M | -$811,000 | -$1.09M | $4,228 | -$1.74M | -$2.07M | -$9.82M | -$5.31M | -$724,415 | -$886,000 |
| EPS? | $-0.04 | $-0.03 | $-0.05 | $0.00 | $-0.09 | $-0.14 | $-1.10 | $-0.09 | $-0.02 | $-0.02 |
| Diluted EPS? | $-0.04 | $-0.03 | $-0.05 | $0.00 | $-0.09 | $-0.14 | $-1.10 | $-0.09 | $-0.02 | $-0.02 |
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