Financials in USD. Standardized financial statements.
There is not enough income statement data to build the visual flow yet.
| Metric | FY 2026 | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 | FY 2020 | FY 2019 | FY 2018 | FY 2017 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue? | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $4,032 |
| Revenue Growth? | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | -100.0% | 0.0% |
| Cost of Revenue? | $0 | $0 | $589 | $11,429 | $13,992 | $13,925 | $13,450 | $1,760.451 | $2,041.814 | $2,887.057 |
| Gross Profit? | $0 | $0 | -$589 | -$11,429 | -$13,992 | -$13,925 | -$13,450 | -$1,760.451 | -$2,041.814 | $1,144.943 |
| Gross Margin? | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | +28.4% |
| Operating Expenses? | $1.39M | $474,938 | $413,387 | $435,386 | $792,899 | $535,625 | $667,307 | $692,047 | $933,780 | $4,032 |
| Operating Income? | -$1.39M | -$474,938 | -$413,387 | -$435,386 | -$789,953 | -$530,867 | -$660,849 | -$692,047 | -$933,780 | -$656,844 |
| EBITDA? | -$1.39M | $97,696 | -$412,798 | -$420,169 | -$775,111 | -$517,836 | -$643,060 | -$689,735 | -$931,275 | -$653,080 |
| Income Before Tax | -$398,997 | -$4.80M | -$835,250 | -$417,356 | -$700,234 | -$397,866 | -$585,798 | -$522,688 | -$528,264 | -$593,310 |
| Income Tax Expense | $494,335 | -$777,217 | -$197,953 | -$71,055 | $144,776 | $152,509 | -$36,431 | -$120,457 | $310,090 | -$25,966 |
| Net Income? | -$893,333 | -$4.02M | -$637,297 | -$346,301 | -$845,010 | -$550,375 | -$549,367 | -$402,231 | -$838,354 | -$567,344 |
| EPS? | $-0.01 | $-0.03 | $-0.00 | $-0.00 | $-0.01 | $-0.00 | $-0.00 | $-0.00 | $-0.01 | $-0.01 |
| Diluted EPS? | $-0.01 | $-0.03 | $-0.00 | $-0.00 | $-0.01 | $-0.00 | $-0.00 | $-0.00 | $-0.01 | $-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