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 | $3.52M | $851,356 | $816,785 | $370,753 | $0 | $0 | $0 |
| Revenue Growth? | 0.0% | 0.0% | -100.0% | +313.8% | +4.2% | +120.3% | 0.0% | 0.0% | 0.0% | 0.0% |
| Cost of Revenue? | $192,472 | $40,376 | $101,938 | $417,312 | $1.85M | $1.34M | $340,904 | $972,547 | $889,059 | $134,664 |
| Gross Profit? | -$192,472 | -$40,376 | -$101,938 | $3.11M | -$997,667 | -$518,698 | $29,849 | -$972,547 | -$889,059 | -$134,664 |
| Gross Margin? | 0.0% | 0.0% | 0.0% | +88.2% | -117.2% | -63.5% | +8.1% | 0.0% | 0.0% | 0.0% |
| Operating Expenses? | $157,420 | $829,114 | $406,972 | $7.02M | $6.35M | $7.27M | $9.27M | $5.59M | $4.43M | $107,962 |
| Operating Income? | -$349,894 | -$869,490 | -$1.71M | -$3.08M | -$5.65M | -$6.50M | -$9.16M | -$5.49M | -$4.32M | -$107,962 |
| EBITDA? | -$248,067 | -$950,117 | -$476,570 | -$3.45M | -$3.80M | -$4.82M | -$7.59M | -$4.52M | -$3.46M | -$107,962 |
| Income Before Tax | -$342,377 | -$936,975 | -$541,461 | -$3.85M | -$11.61M | -$6.83M | -$9.50M | -$5.84M | -$4.32M | -$141,415 |
| Income Tax Expense | $0 | $0 | $0 | $0 | -$238,373 | $0 | -$699,951 | -$497,175 | -$77,535 | $0 |
| Net Income? | -$342,377 | -$945,275 | -$541,461 | -$5.52M | -$11.49M | -$6.12M | -$8.72M | -$5.18M | -$4.07M | -$141,415 |
| EPS? | $-0.00 | $-0.01 | $-0.01 | $-0.05 | $-0.12 | $-0.08 | $-0.13 | $-0.09 | $-0.10 | $-0.06 |
| Diluted EPS? | $-0.00 | $-0.01 | $-0.01 | $-0.05 | $-0.12 | $-0.08 | $-0.13 | $-0.09 | $-0.10 | $-0.06 |
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