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? | $156.602 | $434.466 | $740 | $944 | $134.541 | $0 | $0 | $0 | $0 | $0 |
| Gross Profit? | -$156 | -$434 | -$740 | -$871 | -$134.541 | $0 | $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? | $1.73M | $1.30M | $3.82M | $4.78M | $1.92M | $121,706 | $21,537 | $96,604 | $62,920 | $58,073 |
| Operating Income? | -$1.73M | -$1.30M | -$3.82M | -$5.11M | -$1.92M | -$122,000 | -$21,540 | -$96,604 | -$62,919 | -$58,071 |
| EBITDA? | -$1.18M | -$1.13M | -$3.82M | -$5.11M | -$3.11M | -$136,000 | $271,531 | -$96,603 | -$62,919 | -$58,071 |
| Income Before Tax | -$1.18M | -$1.13M | -$2.66M | -$3.09M | -$3.11M | -$120,000 | -$21,537 | -$96,604 | -$62,920 | -$58,073 |
| Income Tax Expense | $0 | $0 | $0 | $0 | $0 | -$120 | $0 | $0 | $0 | $0 |
| Net Income? | -$1.18M | -$1.13M | -$2.66M | -$3.09M | -$3.11M | -$120,000 | -$21,537 | -$96,604 | -$62,920 | -$58,073 |
| EPS? | $-0.03 | $-0.03 | $-0.01 | $-0.02 | $-0.03 | $-0.00 | $-0.00 | $-0.04 | $-0.03 | $-0.03 |
| Diluted EPS? | $-0.03 | $-0.03 | $-0.01 | $-0.02 | $-0.03 | $-0.00 | $-0.00 | $-0.00 | $-0.00 | $-0.00 |
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