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 | $5,000 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 |
| Revenue Growth? | -100.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% |
| Cost of Revenue? | $5,198 | $23,843 | $40,548 | $56,393 | $35,350 | $0 | $246,914 | $0 | $0 | $0 |
| Gross Profit? | -$5,198 | -$18,843 | -$40,548 | -$56,393 | -$35,350 | -$35,350 | -$247,000 | $0 | $0 | $0 |
| Gross Margin? | 0.0% | -376.9% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% |
| Operating Expenses? | $59,723 | $68,546 | $289,584 | $238,364 | $255,926 | $257,911 | $215,735 | $34,836 | $22,119 | $20,663 |
| Operating Income? | -$64,921 | -$87,389 | -$330,000 | -$238,000 | -$256,000 | -$258,000 | -$463,000 | -$34,840 | -$22,120 | -$20,660 |
| EBITDA? | -$59,723 | -$1.32M | -$7.21M | -$182,000 | -$221,000 | -$223,000 | -$447,000 | -$34,840 | -$22,119 | -$20,660 |
| Income Before Tax | -$482,981 | -$1.44M | -$7.33M | -$324,000 | -$316,000 | -$306,000 | -$476,000 | -$42,519 | -$46,074 | -$41,238 |
| Income Tax Expense | $0 | $0 | $0 | $0 | $0 | $0 | $0 | -$161,141 | $0 | $0 |
| Net Income? | -$482,981 | -$1.44M | -$7.33M | -$324,000 | -$316,000 | -$306,000 | -$476,000 | -$42,519 | -$46,074 | -$41,238 |
| EPS? | $-0.02 | $-0.07 | $-0.36 | $-0.02 | $-0.02 | $-0.02 | $-0.02 | $-0.00 | $-0.03 | $-0.02 |
| Diluted EPS? | $-0.02 | $-0.07 | $-0.36 | $-0.02 | $-0.02 | $-0.02 | $-0.02 | $-0.00 | $-0.03 | $-0.02 |
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