Financials in USD. Standardized financial statements.
There is not enough income statement data to build the visual flow yet.
| Metric | FY 2024 | FY 2023 | FY 2022 | FY 2021 | FY 2020 | FY 2019 | FY 2018 | FY 2017 | FY 2016 | FY 2015 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue? | $0 | $1,701 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 |
| Revenue Growth? | -100.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% |
| Cost of Revenue? | $2,438 | $1,703 | $5.582 | $0 | $0 | $0 | $0 | $0 | $1,000 | $7.2 |
| Gross Profit? | -$2,438 | $0 | -$5.582 | $0 | $0 | $0 | $0 | $0 | $0 | -$7.2 |
| Gross Margin? | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% |
| Operating Expenses? | $363,737 | $458,769 | $809,590 | $1.29M | $283,288 | $229,890 | $423,355 | $236,279 | $378,494 | $208,754 |
| Operating Income? | -$366,000 | -$460,472 | -$815,000 | -$1.29M | -$258,000 | -$216,000 | -$405,000 | -$236,000 | -$378,000 | -$188,000 |
| EBITDA? | $0 | -$18,005 | $134,405 | -$589,000 | -$283,000 | -$230,000 | -$423,000 | -$22,289 | -$277,000 | $244,181 |
| Income Before Tax | -$458,953 | -$493,349 | -$154,000 | -$709,000 | $170,273 | -$821,000 | -$1.20M | $2.96M | -$259,000 | -$624,000 |
| Income Tax Expense | -$143,000 | $74,000 | $0 | $0 | $0 | $6,813 | $0 | $0 | $0 | -$38,164 |
| Net Income? | -$316,000 | -$567,349 | -$154,000 | -$709,000 | $170,273 | -$821,000 | -$1.20M | $2.96M | -$259,000 | -$624,000 |
| EPS? | $-0.00 | $-0.01 | $-0.00 | $-0.01 | $0.00 | $-0.02 | $-0.03 | $0.08 | $-0.01 | $-0.03 |
| Diluted EPS? | $-0.00 | $-0.01 | $-0.00 | $-0.01 | $0.00 | $-0.02 | $-0.03 | $0.07 | $-0.01 | $-0.03 |
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