Financials in USD. Standardized financial statements.
There is not enough income statement data to build the visual flow yet.
| Metric | FY 2024 | FY 2023 | FY 2022 | FY 2021 | FY 2020 | FY 2019 | FY 2018 | FY 2017 | FY 2016 | FY 2015 |
|---|---|---|---|---|---|---|---|---|---|---|
| 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? | $12,500 | $153,442 | $1,870 | $1,873 | $681.119 | $0 | $0 | $1,625 | $0 | $0 |
| Gross Profit? | $12,500 | -$153,442 | -$1,870 | -$1,873 | -$681 | $0 | $0 | -$1,625 | $0 | $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? | $282,864 | $498,383 | $1.11M | $1.35M | $1.31M | $237,062 | $249,296 | $151,929 | $25,855 | $81,905 |
| Operating Income? | -$295,000 | -$652,000 | -$871,025 | -$1.07M | -$1.99M | -$237,000 | -$231,000 | -$152,000 | -$23,355 | -$81,905 |
| EBITDA? | -$270,000 | -$651,825 | -$871,025 | -$1.07M | -$2.05M | -$237,000 | -$250,000 | -$152,000 | -$25,855 | -$81,905 |
| Income Before Tax | -$333,000 | -$2.59M | -$1.13M | -$1.35M | -$2.06M | -$707,000 | -$251,000 | -$152,000 | -$25,934 | -$81,999 |
| Income Tax Expense | $0 | $0 | $0 | $0 | $2,137 | $0 | -$162,000 | -$19,178 | -$3,297 | -$12,755 |
| Net Income? | -$333,000 | -$2.59M | -$1.13M | -$1.35M | -$2.06M | -$707,000 | -$251,000 | -$133,000 | -$22,637 | -$69,244 |
| EPS? | $-0.15 | $-1.16 | $-1.08 | $-1.76 | $-6.32 | $-13.60 | $-4.80 | $-3.24 | $-0.80 | $-2.44 |
| Diluted EPS? | $-0.15 | $-1.16 | $-1.08 | $-1.76 | $-6.32 | $-13.60 | $-4.80 | $-3.24 | $-0.80 | $-2.44 |
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