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? | $80,383 | $99,532 | $98,776 | $95,824 | $99,143 | $174,824 | $171,093 | $26,515 | $0 | $0 |
| Gross Profit? | -$80,383 | -$99,532 | -$98,776 | -$95,824 | -$99,143 | -$175,000 | -$171,000 | -$26,515 | -$26,515 | -$19,887 |
| Gross Margin? | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% |
| Operating Expenses? | $6.83M | $5.31M | $3.76M | $2.08M | $2.50M | $1.15M | $1.30M | $894,281 | $2.59M | $2.53M |
| Operating Income? | -$6.91M | -$5.65M | -$3.86M | -$2.08M | -$2.50M | -$1.27M | -$1.40M | -$1.00M | -$2.65M | -$2.38M |
| EBITDA? | -$5.94M | -$5.33M | -$3.68M | -$2.15M | -$2.54M | -$1.10M | -$1.31M | -$2.21M | -$2.60M | -$2.37M |
| Income Before Tax | -$6.04M | -$5.46M | -$3.81M | -$2.28M | -$8.95M | -$1.19M | -$1.55M | -$2.23M | -$2.63M | -$2.61M |
| Income Tax Expense | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $1.31M | -$146,000 | $77,657 |
| Net Income? | -$6.04M | -$5.46M | -$3.81M | -$2.28M | -$8.95M | -$1.19M | -$1.55M | -$2.23M | -$2.63M | -$2.61M |
| EPS? | $-0.03 | $-0.03 | $-0.03 | $-0.02 | $-0.10 | $-0.02 | $-0.03 | $-0.04 | $-0.05 | $-0.05 |
| Diluted EPS? | $-0.03 | $-0.03 | $-0.03 | $-0.02 | $-0.10 | $-0.02 | $-0.03 | $-0.04 | $-0.05 | $-0.05 |
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