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? | $25,897 | $95,303 | $115,433 | $111,118 | $0 | $0 | $0 | $0 | $0 | $0 |
| Gross Profit? | -$25,897 | -$95,303 | -$115,000 | -$111,118 | $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? | $3.09M | $2.04M | $1.69M | $1.71M | $6.58M | $858,529 | $1.28M | $2.40M | $1.21M | $664,701 |
| Operating Income? | -$3.12M | -$2.14M | -$1.81M | -$1.82M | -$6.58M | -$859,000 | -$1.28M | -$2.40M | -$1.20M | -$665,000 |
| EBITDA? | -$3.09M | $0 | $0 | -$1.51M | -$6.69M | -$1.16M | $0 | $0 | $0 | $0 |
| Income Before Tax | -$2.63M | -$2.13M | -$1.84M | -$1.64M | -$7.25M | -$347,000 | -$1.02M | -$2.37M | -$1.16M | -$920,000 |
| Income Tax Expense | $0 | $0 | $0 | $0 | $0 | $33,000 | $0 | $1,923 | $11,398 | $1,605 |
| Net Income? | -$2.63M | -$2.13M | -$1.84M | -$1.64M | -$7.25M | -$380,000 | -$1.02M | -$2.37M | -$1.16M | -$920,000 |
| EPS? | $-0.03 | $-0.04 | $-0.05 | $-0.05 | $-0.27 | $-0.03 | $-0.08 | $-0.21 | $-0.23 | $-0.27 |
| Diluted EPS? | $-0.03 | $-0.04 | $-0.05 | $-0.05 | $-0.27 | $-0.03 | $-0.08 | $-0.21 | $-0.23 | $-0.27 |
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