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? | $67,660 | $61,823 | $75,461 | $103,636 | $63,548 | $55,644 | $56,916 | $8,169 | $9,743 | $10,800 |
| Gross Profit? | -$67,660 | -$61,823 | -$75,461 | -$103,636 | -$63,548 | -$55,644 | -$56,916 | -$8,169 | -$9,743 | -$10,800 |
| Gross Margin? | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% |
| Operating Expenses? | $1.15M | $1.16M | $3.05M | $824,464 | $2.25M | $447,620 | $436,453 | $740,694 | $626,679 | $946,969 |
| Operating Income? | -$1.22M | -$1.23M | -$3.05M | -$667,499 | -$2.06M | -$447,922 | -$345,689 | -$719,572 | -$628,779 | -$966,164 |
| EBITDA? | -$7.26M | -$962,000 | -$3.09M | -$659,561 | -$1.84M | -$392,278 | -$236,180 | -$702,834 | -$328,348 | -$901,066 |
| Income Before Tax | -$7.34M | -$1.04M | -$3.10M | -$802,960 | -$2.21M | -$1.30M | -$347,444 | -$760,981 | -$338,535 | -$934,716 |
| Income Tax Expense | $0 | $0 | $0 | $0 | $239,000 | $36,223 | $192,932 | $0 | $11,845 | $11,879 |
| Net Income? | -$7.34M | -$1.04M | -$3.10M | -$802,960 | -$2.21M | -$1.30M | -$347,444 | -$760,981 | -$338,535 | -$934,716 |
| EPS? | $-0.01 | $-0.00 | $-0.01 | $-0.00 | $-0.01 | $-0.00 | $-0.00 | $-0.00 | $-0.00 | $-0.01 |
| Diluted EPS? | $-0.01 | $-0.00 | $-0.01 | $-0.00 | $-0.01 | $-0.00 | $-0.00 | $-0.00 | $-0.00 | $-0.01 |
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