Financials in USD. Standardized financial statements.
There is not enough income statement data to build the visual flow yet.
| Metric | FY 2025 | FY 2023 | FY 2022 | FY 2021 | FY 2020 | FY 2019 | FY 2018 | FY 2017 | FY 2016 | FY 2015 |
|---|---|---|---|---|---|---|---|---|---|---|
| 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 | $22,383 | $17,034 | $17,712 | $0 | $8.602 | $0 | $0 | $0 | $0 |
| Gross Profit? | $0 | -$22,383 | -$17,034 | -$17,712 | $0 | -$8.602 | $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? | $1.19M | $370,606 | $406,141 | $550,280 | $542,838 | $256,660 | $452,639 | $275,807 | $282,116 | $322,390 |
| Operating Income? | -$1.19M | -$302,000 | -$423,000 | -$453,000 | -$543,000 | -$257,000 | -$372,000 | -$231,000 | -$631,000 | -$896,000 |
| EBITDA? | -$1.00M | -$1.44M | -$534,000 | -$359,000 | -$60,156 | $256,805 | -$453,000 | $152,808 | -$247,000 | -$233,000 |
| Income Before Tax | -$1.23M | -$1.52M | -$1.69M | -$262,000 | -$500,000 | -$939,000 | -$364,000 | -$253,000 | -$664,000 | -$981,000 |
| Income Tax Expense | $0 | $0 | $0 | $0 | -$598 | -$597 | $0 | $0 | -$2,142 | -$4,288 |
| Net Income? | -$1.23M | -$1.52M | -$1.69M | -$262,000 | -$652,000 | -$939,000 | -$364,000 | -$253,000 | -$664,000 | -$981,000 |
| EPS? | $-0.01 | $-0.01 | $-0.01 | $-0.00 | $-0.01 | $-0.01 | $-0.01 | $-0.01 | $-0.02 | $-0.03 |
| Diluted EPS? | $-0.01 | $-0.01 | $-0.01 | $-0.00 | $-0.01 | $-0.01 | $-0.01 | $-0.01 | $-0.02 | $-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