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 | $34,772 | $35,849 | $40,980 | $43,166 | $16,033 | $22,449 | $11,241 | $0 |
| Gross Profit? | $0 | $0 | -$34,772 | -$35,849 | -$40,980 | -$43,166 | -$16,033 | -$22,449 | -$11,241 | $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? | $1.23M | $1.22M | $1.66M | $1.54M | $1.53M | $1.65M | $1.74M | $2.49M | $4.51M | $1.12M |
| Operating Income? | -$1.23M | -$1.22M | -$1.04M | -$1.58M | -$1.07M | -$1.17M | -$1.25M | -$1.97M | -$4.51M | -$1.19M |
| EBITDA? | -$1.26M | -$1.25M | -$11.74M | -$815,544 | -$1.11M | -$1.20M | -$1.25M | -$2.26M | -$4.59M | -$1.12M |
| Income Before Tax | $1.75M | -$1.10M | -$11.85M | -$860,158 | -$391,000 | -$807,000 | -$881,000 | -$2.31M | -$4.52M | -$1.34M |
| Income Tax Expense | $211,000 | $148,000 | $0 | $0 | $0 | $0 | $0 | $0 | $14,444 | -$1.09M |
| Net Income? | $1.54M | -$1.25M | -$11.85M | -$860,158 | -$391,000 | -$807,000 | -$881,000 | -$2.31M | -$4.52M | -$1.34M |
| EPS? | $0.01 | $-0.01 | $-0.06 | $-0.01 | $-0.00 | $-0.01 | $-0.01 | $-0.03 | $-0.11 | $-0.09 |
| Diluted EPS? | $0.01 | $-0.01 | $-0.06 | $-0.01 | $-0.00 | $-0.01 | $-0.01 | $-0.03 | $-0.11 | $-0.09 |
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