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 | $167,644 | $0 | $0 | $0 | $0 | $0 | $0 | $0 |
| Revenue Growth? | 0.0% | -100.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% |
| Cost of Revenue? | $0 | $54,100 | $179,108 | $21,784 | $17,105 | $42,212 | $46,755 | $58,346 | $81,967 | $93,904 |
| Gross Profit? | $0 | -$54,100 | -$11,464 | -$21,784 | -$17,105 | -$42,212 | -$46,755 | -$58,346 | -$81,967 | -$93,904 |
| Gross Margin? | 0.0% | 0.0% | -6.8% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% |
| Operating Expenses? | $920,306 | $480,489 | $508,033 | $865,610 | $494,296 | $365,921 | $634,007 | $789,087 | $436,231 | $319,836 |
| Operating Income? | -$920,306 | -$534,589 | -$687,141 | -$844,131 | -$463,750 | -$290,322 | -$675,982 | -$843,426 | -$404,438 | -$284,706 |
| EBITDA? | -$920,306 | -$534,589 | -$687,141 | -$844,131 | -$463,750 | -$290,323 | -$629,227 | -$785,080 | -$308,711 | -$257,753 |
| Income Before Tax | -$601,649 | -$1.29M | -$2.68M | -$3.29M | $796,514 | $1.10M | -$372,342 | -$844,656 | -$410,307 | -$313,012 |
| Income Tax Expense | $0 | $0 | $0 | $0 | $0 | $0 | $37,160 | $730 | $0 | $0 |
| Net Income? | -$601,649 | -$1.29M | -$2.68M | -$3.29M | $796,514 | $1.10M | -$372,342 | -$844,656 | -$410,307 | -$313,012 |
| EPS? | $-0.01 | $-0.03 | $-0.07 | $-0.11 | $0.03 | $0.07 | $-0.03 | $-0.06 | $-0.05 | $-0.04 |
| Diluted EPS? | $-0.01 | $-0.03 | $-0.07 | $-0.11 | $0.03 | $0.07 | $-0.03 | $-0.06 | $-0.05 | $-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