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 2013 | FY 2012 | FY 2011 | FY 2010 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue? | $0 | $0 | $1.45M | $0 | $0 | $0 | $15,000 | $0 | $0 | $0 |
| Revenue Growth? | 0.0% | -100.0% | 0.0% | 0.0% | 0.0% | -100.0% | 0.0% | 0.0% | 0.0% | 0.0% |
| Cost of Revenue? | $0 | $90,458 | $961,818 | $0 | $0 | $0 | $0 | $0 | $0 | $0 |
| Gross Profit? | $0 | -$90,458 | $486,358 | $0 | $0 | $0 | $15,000 | $0 | $0 | $0 |
| Gross Margin? | 0.0% | 0.0% | +33.6% | 0.0% | 0.0% | 0.0% | +100.0% | 0.0% | 0.0% | 0.0% |
| Operating Expenses? | $110,646 | $221,616 | $1.32M | $204,130 | $2.39M | $22,670 | $129,183 | $18,717 | $17,413 | $9,843 |
| Operating Income? | -$110,646 | -$312,000 | -$1.41M | -$204,000 | -$2.39M | -$22,670 | -$114,000 | -$18,717 | -$17,413 | -$9,843 |
| EBITDA? | -$110,646 | -$222,000 | -$995,000 | $0 | $0 | $0 | -$114,000 | $0 | -$17,413 | -$9,843 |
| Income Before Tax | -$5.53M | $85,940 | -$1.08M | -$204,000 | -$2.39M | -$22,670 | -$184,000 | -$18,717 | -$17,413 | -$9,843 |
| Income Tax Expense | $0 | $398,014 | $2,357 | $0 | $0 | $0 | $0 | $0 | $0 | $0 |
| Net Income? | -$5.53M | -$710,088 | -$1.08M | -$204,000 | -$2.39M | -$22,670 | -$184,000 | -$18,717 | -$17,413 | -$9,843 |
| EPS? | $-0.19 | $-0.01 | $-0.05 | $-0.03 | $-1.47 | $-0.01 | $-0.09 | $-0.37 | $-0.35 | $-0.20 |
| Diluted EPS? | $-0.19 | $-0.01 | $-0.05 | $-0.03 | $-1.47 | $-0.01 | $-0.09 | $-0.37 | $-0.35 | $-0.20 |
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