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? | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 |
| Gross Profit? | $0 | $0 | $0 | $0 | $0 | $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? | $825,511 | $325,634 | $454,292 | $475,758 | $1.18M | $107,520 | $139,311 | $108,503 | $302,404 | $154,051 |
| Operating Income? | -$825,511 | -$325,634 | -$454,292 | -$476,000 | -$1.18M | -$107,520 | -$139,000 | -$108,503 | -$302,228 | -$154,051 |
| EBITDA? | -$825,511 | $0 | $74,425 | $136,706 | $227,400 | $193,103 | $110,249 | $25,851 | $53,368 | $35,348 |
| Income Before Tax | -$433,639 | -$315,815 | -$408,727 | -$382,000 | -$948,000 | $85,583 | -$139,000 | -$82,652 | -$302,564 | -$154,121 |
| Income Tax Expense | $49,499 | -$100,583 | -$14,430 | -$21,537 | $89,531 | $133,127 | -$55,077 | $80,779 | -$26,852 | -$17,709 |
| Net Income? | -$483,139 | -$215,000 | -$394,297 | -$361,000 | -$1.04M | -$47,544 | -$84,139 | -$163,431 | -$275,712 | -$136,412 |
| EPS? | $-0.00 | $-0.00 | $-0.00 | $-0.00 | $-0.01 | $-0.00 | $-0.00 | $-0.00 | $-0.00 | $-0.00 |
| Diluted EPS? | $-0.00 | $-0.00 | $-0.00 | $-0.00 | $-0.01 | $-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