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? | $22,873 | $3.225 | $26,508 | $33,158 | $26,771 | $22,903 | $23,285 | $8,739 | $0 | $0 |
| Gross Profit? | -$22,873 | -$3.225 | -$26,508 | -$33,158 | -$26,771 | -$22,903 | -$23,285 | -$8,739 | $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? | $942,621 | $584.039 | $383,585 | $1.21M | $771,681 | $587,822 | $1.01M | $2.69M | $316,845 | $220,148 |
| Operating Income? | -$965,494 | -$587.264 | -$287,000 | -$934,000 | -$772,000 | -$588,000 | -$1.01M | -$1.49M | -$317,000 | -$220,000 |
| EBITDA? | -$469,716 | -$587.264 | -$293,000 | -$421,000 | $5.93M | -$558,000 | -$753,000 | -$2.25M | -$287,000 | -$85,306 |
| Income Before Tax | -$493,217 | -$545.557 | -$2.76M | -$1.70M | -$7.34M | -$521,000 | -$766,000 | -$2.01M | -$54,209 | -$24,299 |
| Income Tax Expense | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $647 | $304 |
| Net Income? | -$493,217 | -$545.557 | -$2.76M | -$1.70M | -$7.34M | -$521,000 | -$766,000 | -$2.01M | -$347,000 | -$355,000 |
| EPS? | $-0.01 | $-0.01 | $-0.05 | $-0.03 | $-0.18 | $-0.03 | $-0.05 | $-0.16 | $-0.28 | $-1.38 |
| Diluted EPS? | $-0.01 | $-0.01 | $-0.05 | $-0.03 | $-0.18 | $-0.03 | $-0.05 | $-0.16 | $-0.30 | $-1.40 |
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