Financials in USD. Standardized financial statements.
There is not enough income statement data to build the visual flow yet.
| Metric | FY 2025 | FY 2023 | FY 2022 | FY 2021 | FY 2020 | FY 2019 | FY 2014 | FY 2013 | FY 2012 | FY 2011 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue? | $0 | $0 | $0 | $0 | $0 | $0 | $1.04M | $568,534 | $0 | $0 |
| Revenue Growth? | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | -100.0% | +83.3% | 0.0% | 0.0% | 0.0% |
| Cost of Revenue? | $0 | $0 | $0 | $0 | $0 | $0 | $1.32M | $1.20M | $0 | $0 |
| Gross Profit? | $0 | $0 | $0 | $0 | $0 | $0 | -$281,167 | -$630,318 | $0 | $0 |
| Gross Margin? | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | -27.0% | -110.9% | 0.0% | 0.0% |
| Operating Expenses? | $29,062 | $0 | $0 | $0 | $0 | $0 | $1.67M | $1.49M | $28,284 | $63,230 |
| Operating Income? | -$29,062 | $0 | $0 | $0 | $0 | $0 | -$3.03M | -$3.08M | -$28,284 | -$63,230 |
| EBITDA? | -$29,062 | $167,895 | $228,485 | $236,558 | $206,297 | $171,860 | -$2.70M | -$1.62M | -$65,029 | -$43,741 |
| Income Before Tax | -$29,062 | -$20,626 | -$20,626 | -$20,626 | -$41,252 | -$41,252 | -$3.21M | -$3.09M | -$43,741 | $0 |
| Income Tax Expense | $0 | $0 | $0 | $0 | $0 | $0 | -$6,346 | $0 | $10,689 | $72,679 |
| Net Income? | -$29,062 | -$20,626 | -$20,626 | -$20,626 | -$41,252 | -$41,252 | -$3.12M | -$2.15M | -$54,430 | -$72,679 |
| EPS? | $0.00 | $-0.01 | $-0.01 | $-0.01 | $-0.02 | $-0.02 | $-1.54 | $-2.37 | $-0.03 | $-0.04 |
| Diluted EPS? | $0.00 | $-0.01 | $-0.01 | $-0.01 | $-0.02 | $-0.02 | $-1.54 | $-2.37 | $-0.03 | $-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