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 | $52,796 | $0 | $200,000 | $0 | $0 | $5,000 | $190,000 | $0 |
| Revenue Growth? | 0.0% | -100.0% | 0.0% | -100.0% | 0.0% | 0.0% | -100.0% | -97.4% | 0.0% | 0.0% |
| Cost of Revenue? | $5,522 | $22,088 | $22,088 | $22,088 | $16,964 | $16,964 | $16,964 | $16,810 | $741,199 | $18,750 |
| Gross Profit? | -$5,522 | -$22,088 | $30,708 | -$22,088 | $183,036 | -$16,964 | -$16,964 | -$11,810 | -$551,000 | -$18,750 |
| Gross Margin? | 0.0% | 0.0% | +58.2% | 0.0% | +91.5% | 0.0% | 0.0% | -236.2% | -290.0% | 0.0% |
| Operating Expenses? | $77,461 | $335,244 | $2.18M | $2.88M | $1.59M | $3.29M | $645,407 | $1.70M | $264,812 | $45,290 |
| Operating Income? | -$82,983 | -$357,000 | -$2.15M | -$2.90M | -$1.41M | -$3.30M | -$662,000 | -$1.71M | -$816,000 | -$64,040 |
| EBITDA? | -$77,461 | -$335,000 | -$2.12M | -$2.88M | -$612,000 | -$3.29M | $1.06M | -$1.69M | $327,440 | -$45,290 |
| Income Before Tax | -$92,239 | -$394,000 | -$2.18M | -$2.94M | -$669,000 | -$3.48M | $920,429 | -$1.76M | -$57,282 | -$553,374 |
| Income Tax Expense | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | -$4 | -$3,782 |
| Net Income? | -$92,239 | -$394,000 | -$2.18M | -$2.94M | -$669,000 | -$3.48M | $920,429 | -$1.76M | -$57,282 | -$549,592 |
| EPS? | $0.00 | $-0.00 | $-0.00 | $-0.00 | $-0.00 | $-0.00 | $0.00 | $-0.00 | $-0.00 | $-0.01 |
| Diluted EPS? | $0.00 | $-0.00 | $-0.00 | $-0.00 | $-0.00 | $-0.00 | $0.00 | $-0.00 | $-0.00 | $-0.01 |
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