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 | $4,294 | $0 |
| Revenue Growth? | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | -100.0% | 0.0% | 0.0% |
| Cost of Revenue? | $64,278 | $60,000 | $594 | $742 | $928 | $1,159 | $1,449 | $1,814 | $4,294 | $5,726 |
| Gross Profit? | -$64,278 | -$60,000 | -$594 | -$742 | -$928 | -$1,159 | -$1,449 | -$1,814 | $0 | -$5,726 |
| Gross Margin? | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% |
| Operating Expenses? | $331,633 | $371,821 | $474,241 | $627,827 | $1.47M | $411,063 | $568,492 | $384,409 | $323,452 | $318,851 |
| Operating Income? | -$395,911 | -$431,821 | -$459,866 | -$596,390 | -$1.47M | -$412,222 | -$569,941 | -$386,223 | -$341,849 | -$335,247 |
| EBITDA? | -$395,911 | -$431,821 | -$474,241 | -$624,142 | -$1.44M | -$411,063 | -$568,492 | -$384,409 | -$337,555 | -$329,521 |
| Income Before Tax | -$472,636 | -$449,138 | -$477,043 | -$629,658 | -$1.45M | -$420,000 | -$569,941 | -$386,223 | -$313,643 | -$313,907 |
| Income Tax Expense | $0 | $0 | $0 | $0 | $0 | -$205,138 | $0 | -$3 | -$14,103 | -$10,670 |
| Net Income? | -$472,636 | -$449,138 | -$477,043 | -$629,658 | -$1.45M | -$420,000 | -$569,941 | -$386,223 | -$313,643 | -$313,907 |
| EPS? | $-0.01 | $-0.01 | $-0.01 | $-0.01 | $-0.11 | $-0.07 | $-0.10 | $-0.07 | $-0.05 | $-0.05 |
| Diluted EPS? | $-0.01 | $-0.01 | $-0.01 | $-0.01 | $-0.11 | $-0.07 | $-0.10 | $-0.07 | $-0.05 | $-0.05 |
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