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? | $569.9 | $0 | $890 | $47,840 | $48,494 | $49,378 | $50,579 | $6,366 | $11,586 | $1,146 |
| Gross Profit? | -$569.9 | $0 | -$890 | -$47,840 | -$48,494 | -$49,378 | -$50,579 | -$6,366 | -$11,586 | -$1,146 |
| Gross Margin? | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% |
| Operating Expenses? | $1.14M | $570,866 | $644,152 | $816,647 | $1.55M | $870,510 | $2.41M | $1.12M | $2.38M | $660,661 |
| Operating Income? | -$1.14M | -$570,866 | -$644,000 | -$632,000 | -$1.36M | -$719,237 | -$2.49M | -$1.13M | -$2.38M | -$600,719 |
| EBITDA? | -$1.14M | -$570,867 | -$644,000 | -$677,913 | -$1.41M | -$765,089 | -$2.44M | -$1.12M | -$2.38M | -$569,049 |
| Income Before Tax | -$1.26M | -$31.35M | -$1.38M | -$2.92M | -$2.03M | -$3.14M | -$5.61M | $62,337 | -$2.13M | -$436,292 |
| Income Tax Expense | $0 | $3.01M | -$625,000 | $543,000 | -$182,000 | $295,000 | $257,000 | $2.72M | $4 | $4 |
| Net Income? | -$1.26M | -$28.34M | -$757,000 | -$3.46M | -$1.85M | -$3.43M | -$5.86M | -$2.66M | -$2.13M | -$436,292 |
| EPS? | $-0.01 | $-0.21 | $-0.01 | $-0.03 | $-0.02 | $-0.03 | $-0.05 | $-0.03 | $-0.03 | $-0.01 |
| Diluted EPS? | $-0.01 | $-0.21 | $-0.01 | $-0.03 | $-0.02 | $-0.03 | $-0.05 | $-0.03 | $-0.03 | $-0.01 |
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