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? | $35,182 | $0 | $55,018 | $0 | $0 | $0 | $0 | $0 | $0 | $0 |
| Gross Profit? | -$35,182 | $0 | -$55,018 | -$68,773 | $0 | $0 | $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? | $745,847 | $679,891 | $988,510 | $1.31M | $2.78M | $1.66M | $1.10M | $722,570 | $456,172 | $270,000 |
| Operating Income? | -$781,030 | -$680,000 | -$989,000 | -$1.31M | -$2.78M | -$1.66M | -$1.07M | -$699,000 | -$3.81M | -$270,000 |
| EBITDA? | -$745,847 | -$636,000 | -$933,000 | -$1.24M | -$3.03M | -$3.11M | -$1.21M | $2.75M | -$3.81M | $0 |
| Income Before Tax | $759,338 | -$1.19M | -$1.22M | -$1.80M | -$2.60M | $2.12M | -$991,000 | -$4.20M | $2.89M | -$270,000 |
| Income Tax Expense | $0 | $0 | $0 | $0 | $0 | $0 | -$109,000 | -$327,000 | $327,000 | $0 |
| Net Income? | $759,338 | -$1.19M | -$1.22M | -$1.80M | -$2.60M | $2.12M | -$991,000 | -$3.87M | $2.57M | -$270,000 |
| EPS? | $0.02 | $-0.02 | $-0.03 | $-0.04 | $-0.05 | $0.04 | $-0.06 | $-0.25 | $0.17 | $-0.69 |
| Diluted EPS? | $0.02 | $-0.02 | $-0.03 | $-0.04 | $-0.05 | $0.04 | $-0.06 | $-0.25 | $0.17 | $-0.69 |
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