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 | $8,437 |
| 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? | $1,914 | $165.249 | $0 | $1,633 | $33 | $72 | $1,748 | $3,246 | $4,623 | $8,437 |
| Gross Profit? | -$1,914 | -$165 | $0 | -$1,633 | -$33 | -$72 | -$1,748 | -$3,246 | -$4,623 | $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? | $3.06M | $2,071 | $617,921 | $226,716 | $632,379 | $362,899 | $209,417 | $167,599 | $200,391 | $1.02M |
| Operating Income? | -$3.06M | -$2.24M | -$618,000 | -$2.52M | -$632,379 | -$330,000 | -$196,124 | -$195,755 | -$162,876 | -$1.03M |
| EBITDA? | -$3.06M | -$2,237 | -$421,000 | -$136,407 | -$632,346 | -$329,654 | -$196,124 | -$107,258 | -$162,876 | -$980,162 |
| Income Before Tax | -$2.97M | -$2,421 | -$9,173 | -$2.65M | -$637,301 | -$2.82M | -$30,364 | -$174,788 | -$242,491 | -$1.02M |
| Income Tax Expense | $0 | $0 | $0 | $0 | $0 | -$335,000 | -$21,912 | $98,682 | $41,461 | -$7,655 |
| Net Income? | -$2.97M | -$2,421 | -$9,173 | -$2.65M | -$637,301 | -$2.49M | -$8,452 | -$273,470 | -$283,952 | -$1.02M |
| EPS? | $-0.08 | $-0.16 | $-0.00 | $-0.85 | $-0.04 | $-0.27 | $-0.00 | $-0.21 | $-0.05 | $-1.00 |
| Diluted EPS? | $-0.08 | $-0.16 | $-0.00 | $-0.85 | $-0.04 | $-1.50 | $-0.00 | $-0.21 | $-0.05 | $-1.00 |
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