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? | $8,995 | $2,224 | $7,259 | $35,574 | $11,170 | $2,107 | $10,232 | $6,007.9 | $14,609 | $241,213 |
| Gross Profit? | -$8,995 | -$2,224 | -$7,259 | -$35,574 | -$11,170 | -$2,107 | -$10,232 | -$6,007.9 | -$14,609 | -$241,213 |
| Gross Margin? | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% |
| Operating Expenses? | $1.64M | $552,286 | $222,488 | $623,552 | $601,597 | $189,206 | $59,302 | $185,425 | $597,249 | $526,011 |
| Operating Income? | -$1.65M | -$554,513 | -$370,200 | -$679,871 | -$601,597 | -$194,451 | -$141,280 | -$233,206 | -$608,000 | -$525,000 |
| EBITDA? | -$1.64M | -$552,051 | -$328,618 | -$932,588 | -$775,789 | -$249,632 | -$191,236 | -$233,206 | -$597,252 | -$528,547 |
| Income Before Tax | -$2.73M | -$554,275 | -$351,621 | -$1.54M | -$634,454 | -$183,710 | -$84,158 | $806,854 | -$731,952 | -$337,000 |
| Income Tax Expense | $0 | $0 | -$195,995 | $0 | $0 | $0 | $0 | $0 | $0 | $0 |
| Net Income? | -$2.73M | -$554,275 | -$155,626 | -$2.07M | -$808,601 | -$234,575 | -$112,107 | $806,854 | -$732,000 | -$337,000 |
| EPS? | $-0.03 | $-0.01 | $-0.00 | $-0.02 | $-0.01 | $-0.00 | $-0.00 | $0.01 | $-0.09 | $-0.04 |
| Diluted EPS? | $-0.03 | $-0.01 | $-0.00 | $-0.02 | $-0.01 | $-0.00 | $-0.00 | $0.01 | $-0.09 | $-0.04 |
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