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? | $0 | $3,105 | $0 | $0 | $105,225 | $0 | $0 | $0 | $0 | $0 |
| Gross Profit? | $0 | -$3,105 | $0 | $0 | -$105,225 | -$176,000 | $0 | $0 | $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? | $274,690 | $294,138 | $606,112 | $1.00M | $1.17M | $2.62M | $1.98M | $541,944 | $348,909 | $170,615 |
| Operating Income? | $0 | -$297,243 | -$606,000 | -$1.00M | -$1.28M | -$2.80M | -$2.61M | -$948,000 | -$1.08M | -$171,000 |
| EBITDA? | -$2.00M | $0 | -$567,000 | -$990,000 | -$1.21M | -$21.27M | -$2.80M | -$889,000 | -$1.26M | -$207,000 |
| Income Before Tax | -$2.00M | -$296,259 | -$643,000 | -$1.36M | -$744,000 | -$21.45M | -$14.64M | -$936,000 | -$26.72M | -$195,000 |
| Income Tax Expense | $832,648 | $0 | $0 | $0 | $0 | -$1.23M | -$624,000 | $0 | $10.40M | $0 |
| Net Income? | -$3.00M | -$269,253 | -$623,000 | -$1.35M | -$974,000 | -$20.23M | -$14.39M | -$936,000 | -$36.94M | -$195,000 |
| EPS? | $0.00 | $-0.02 | $-0.06 | $-0.63 | $-0.91 | $-124.25 | $-375.38 | $-3.85 | $-403.18 | $-55.02 |
| Diluted EPS? | $0.00 | $-0.02 | $-0.06 | $-0.63 | $-0.91 | $-124.25 | $-375.38 | $-3.85 | $-268.15 | $-55.02 |
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