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? | $2,815.7 | $35.249 | $16,016 | $5,356 | $5,799 | $1,129 | $2,842 | $1,218 | $2,826 | $5,408 |
| Gross Profit? | -$2,815.7 | -$35.249 | -$16,016 | -$5,356 | -$5,799 | -$1,129 | -$2,842 | -$1,218 | -$2,826 | -$5,408 |
| Gross Margin? | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% |
| Operating Expenses? | $1.64M | $942.909 | $1.18M | $1.56M | $1.72M | $1.01M | $482,948 | $548,433 | $651,471 | $663,009 |
| Operating Income? | -$1.64M | -$978 | -$1.20M | -$1.57M | -$1.73M | -$1.01M | -$485,623 | -$570,351 | -$647,659 | -$832,484 |
| EBITDA? | -$1.64M | -$978,158 | -$1.20M | -$1.46M | -$1.65M | -$945,188 | -$442,211 | -$505,843 | -$611,857 | -$585,843 |
| Income Before Tax | -$1.31M | -$1,263 | -$1.34M | -$1.57M | -$1.90M | -$1.05M | -$517,616 | -$528,733 | -$660,710 | -$502,909 |
| Income Tax Expense | -$141,330 | $225.926 | $43,498 | -$193,769 | -$72,258 | $36,543 | $96,223 | $213,460 | $6,413 | -$165,508 |
| Net Income? | -$1.17M | -$1,489 | -$1.39M | -$1.37M | -$1.83M | -$1.09M | -$613,839 | -$742,193 | -$660,710 | -$502,909 |
| EPS? | $-0.02 | $-31.60 | $-0.03 | $-0.03 | $-0.05 | $-0.04 | $-0.03 | $-0.04 | $-0.04 | $-0.03 |
| Diluted EPS? | $-0.02 | $-31.60 | $-0.03 | $-0.03 | $-0.05 | $-0.04 | $-0.03 | $-0.04 | $-0.04 | $-0.03 |
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