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 | $16,635 | $267,392 | $155,897 | $0 | $0 | $0 | $0 | $0 | $0 |
| Revenue Growth? | -100.0% | -93.8% | +71.5% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% |
| Cost of Revenue? | $0 | $42,923 | $287,459 | $233,941 | $0 | $0 | $0 | $0 | $0 | $0 |
| Gross Profit? | $0 | -$26,288 | -$20,067 | -$78,044 | $0 | $0 | $0 | $0 | $0 | $0 |
| Gross Margin? | 0.0% | -158.0% | -7.5% | -50.1% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% |
| Operating Expenses? | $333,711 | $777,923 | $1.48M | $4.86M | $446,286 | $90,673 | $163,793 | $145,407 | $122,746 | $100,415 |
| Operating Income? | -$333,711 | -$804,211 | -$1.50M | -$4.61M | -$436,000 | -$90,671.29 | -$164,000 | -$145,000 | -$122,746.5 | -$100,000 |
| EBITDA? | -$333,711 | -$727,456 | -$1.94M | -$18.39M | -$1.87M | -$90,602 | $0 | -$27,485.1 | -$388.72 | -$1.77M |
| Income Before Tax | -$371,227 | -$728,488 | -$1.95M | -$19.80M | -$2.55M | $58,113 | -$1.12M | -$30,003 | -$7,921.35 | -$1.78M |
| Income Tax Expense | $0 | $0 | $0 | $0 | -$237,000 | -$263,742.22 | -$227,000 | $0 | $0 | $0 |
| Net Income? | -$371,227 | -$728,488 | -$1.47M | -$19.62M | -$426,000 | $58,113 | -$140,000 | -$30,003 | -$7,921.35 | -$1.78M |
| EPS? | $-0.00 | $-0.01 | $-0.02 | $-0.24 | $-0.00 | $0.00 | $-0.02 | $-0.00 | $-0.00 | $-1.03 |
| Diluted EPS? | $-0.00 | $-0.01 | $-0.02 | $-0.24 | $-0.00 | $0.00 | $-0.02 | $-0.00 | $-0.00 | $-1.03 |
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