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? | $56,814 | $11,333 | $10,200 | $9,438 | $13,090 | $25,693 | $26,662 | $22,053 | $18,540 | $0 |
| Gross Profit? | -$56,814 | -$11,333 | -$10,200 | -$9,438 | -$13,090 | -$25,693 | -$26,662 | -$22,053 | -$18,540 | $0 |
| Gross Margin? | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% |
| Operating Expenses? | $1.11M | $1.65M | $1.62M | $1.54M | $1.30M | $1.07M | $1.21M | $2.05M | $1.99M | $2.21M |
| Operating Income? | -$1.17M | -$1.65M | -$1.57M | -$1.53M | -$1.31M | -$1.09M | -$1.24M | -$2.06M | -$1.99M | -$2.21M |
| EBITDA? | -$1.48M | -$1.65M | -$1.56M | -$1.51M | -$1.29M | -$1.04M | -$1.18M | -$2.04M | -$1.72M | -$2.04M |
| Income Before Tax | -$1.54M | -$1.63M | -$1.78M | -$1.58M | -$1.60M | -$1.11M | -$1.13M | -$5.07M | -$2.00M | -$3.77M |
| Income Tax Expense | $0 | $0 | $0 | $0 | $0 | $0 | $13,202 | $27,511 | -$18,182 | $876 |
| Net Income? | -$1.54M | -$1.63M | -$1.78M | -$1.58M | -$1.60M | -$1.11M | -$1.13M | -$5.07M | -$1.99M | -$3.77M |
| EPS? | $-0.01 | $-0.01 | $-0.01 | $-0.01 | $-0.02 | $-0.02 | $-0.02 | $-0.13 | $-0.10 | $-0.69 |
| Diluted EPS? | $-0.01 | $-0.01 | $-0.01 | $-0.01 | $-0.02 | $-0.02 | $-0.02 | $-0.13 | $-0.10 | $-0.69 |
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