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 | $13,515 | $5.015 | $0 | $0 | $5.026 | $0 | $0 | $35,692 |
| Gross Profit? | $0 | $0 | -$13,515 | -$5.015 | $0 | $0 | -$5.026 | $0 | $0 | -$35,692 |
| Gross Margin? | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% |
| Operating Expenses? | $4.90M | $881,248 | $1.14M | $1.26M | $1.69M | $1.50M | $1.06M | $628,576 | $1.15M | $337,374 |
| Operating Income? | -$4.90M | -$881,248 | -$1.33M | -$1.20M | -$1.61M | -$1.44M | -$983,000 | -$589,000 | -$1.12M | -$289,000 |
| EBITDA? | -$4.90M | $0 | $248,840 | -$1.25M | -$1.52M | -$1.19M | -$1.06M | -$227,000 | -$1.10M | -$337,000 |
| Income Before Tax | -$4.84M | -$800,901 | -$1.08M | -$1.24M | -$1.82M | -$1.80M | -$1.03M | -$1.01M | -$1.06M | -$380,000 |
| Income Tax Expense | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 |
| Net Income? | -$4.84M | -$801,000 | -$1.08M | -$1.24M | -$1.82M | -$1.80M | -$1.03M | -$1.01M | -$1.06M | -$380,000 |
| EPS? | $-0.03 | $-0.01 | $-0.01 | $-0.02 | $-0.03 | $-0.04 | $-0.03 | $-0.05 | $-0.07 | $-0.08 |
| Diluted EPS? | $-0.03 | $-0.01 | $-0.01 | $-0.02 | $-0.03 | $-0.04 | $-0.03 | $-0.05 | $-0.07 | $-0.08 |
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