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? | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 |
| Gross Profit? | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $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? | $814,533 | $828,672 | $512,894 | $311,864 | $191,939 | $232,023 | $352,283 | $279,629 | $122,668 | $201,770 |
| Operating Income? | -$814,533 | -$828,672 | -$512,936 | -$283,000 | -$160,000 | -$203,686 | -$305,000 | -$280,000 | -$109,168 | -$200,000 |
| EBITDA? | -$814,533 | -$789,583 | -$25,510 | $272,244 | -$29,074 | -$232,546 | -$352,283 | -$278,742 | -$124,461 | -$201,770 |
| Income Before Tax | -$796,837 | -$789,581 | -$480,000 | -$10,722 | -$189,000 | $88,390 | -$336,000 | -$266,000 | -$123,000 | -$190,000 |
| Income Tax Expense | $0 | $0 | $0 | $0 | -$1,686 | $0 | $0 | $0 | $0 | -$7,617 |
| Net Income? | -$796,837 | -$789,581 | -$480,000 | -$10,722 | -$189,000 | $88,390 | -$336,000 | -$266,000 | -$123,000 | -$190,000 |
| EPS? | $-0.03 | $-0.04 | $-0.03 | $-0.00 | $-0.01 | $0.01 | $-0.04 | $-0.03 | $-0.03 | $-0.04 |
| Diluted EPS? | $-0.03 | $-0.04 | $-0.03 | $-0.00 | $-0.01 | $0.01 | $-0.04 | $-0.03 | $-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