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 | $12,630 | $48,044 | $7,120 | $95,375 | $209 | $0 |
| Revenue Growth? | 0.0% | 0.0% | 0.0% | -100.0% | -73.7% | +574.8% | -92.5% | +45534.0% | 0.0% | 0.0% |
| Cost of Revenue? | $417 | $0 | $5,000 | $52,035 | $12,655 | $48,090 | $53,125 | $95,375 | $109 | $0 |
| Gross Profit? | -$417 | $0 | -$5,000 | -$52,035 | -$25 | -$46 | -$46,005 | $0 | $100 | $0 |
| Gross Margin? | 0.0% | 0.0% | 0.0% | 0.0% | -0.2% | -0.1% | -646.1% | 0.0% | +47.8% | 0.0% |
| Operating Expenses? | $183,005 | $156,276 | $170,364 | $177,035 | $343,121 | $294,411 | $409,569 | $286,142 | $646,220 | $100,000 |
| Operating Income? | -$183,005 | -$156,276 | -$175,364 | -$177,035 | -$343,146 | -$294,457 | -$525,323 | -$190,919 | -$646,120 | -$100,000 |
| EBITDA? | -$329,568 | -$151,276 | -$170,364 | -$232,535 | -$310,209 | $158,782 | -$1.13M | -$777,478 | -$765,459 | -$100,000 |
| Income Before Tax | -$331,612 | -$179,041 | -$188,402 | -$360,268 | -$602,226 | -$951,170 | -$1.65M | -$839,070 | -$793,567 | -$103,000 |
| Income Tax Expense | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | -$44,312 | $0 |
| Net Income? | -$331,612 | -$179,041 | -$188,402 | -$543,501 | -$509,809 | -$2.58M | -$2.15M | -$839,070 | -$793,567 | -$103,000 |
| EPS? | $-0.40 | $-0.00 | $-0.00 | $-0.00 | $-0.00 | $-0.02 | $-0.06 | $-0.03 | $-0.03 | $-0.00 |
| Diluted EPS? | $-0.40 | $-0.00 | $-0.00 | $-0.00 | $-0.00 | $-0.02 | $-0.06 | $-0.03 | $-0.03 | $-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