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? | $57,386 | $0 | $67,283 | $67,722 | $58,426 | $50,939 | $53,053 | $3,350 | $4,594 | $2,289.251 |
| Gross Profit? | -$57,386 | $0 | -$67,283 | -$67,722 | -$58,426 | -$50,939 | -$54,499 | -$3,350 | -$3,666.547 | -$2,289.251 |
| Gross Margin? | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% |
| Operating Expenses? | $1.17M | $1.22M | $1.06M | $669,762 | $1.18M | $1.34M | $938,027 | $1.25M | $777,849 | $452,759 |
| Operating Income? | -$1.22M | -$1.22M | -$1.06M | -$667,000 | -$1.13M | -$1.27M | -$863,000 | -$1.58M | -$794,117 | -$386,508 |
| EBITDA? | -$1.17M | -$1.22M | -$1.11M | -$670,000 | -$1.18M | -$1.32M | -$667,000 | -$1.58M | -$794,117 | -$386,508 |
| Income Before Tax | -$1.48M | -$1.51M | -$6.50M | -$1.05M | -$1.39M | -$742,000 | -$707,000 | -$1.34M | $2.13M | -$341,467 |
| Income Tax Expense | $0 | $0 | $0 | $0 | $0 | $0 | -$92.45 | -$0.775 | -$3.547 | -$0.251 |
| Net Income? | -$1.48M | -$1.51M | -$6.50M | -$1.05M | -$1.39M | -$742,000 | -$707,000 | -$1.34M | $2.13M | -$341,467 |
| EPS? | $-0.06 | $-0.10 | $-0.73 | $-0.27 | $-0.42 | $-0.34 | $-0.80 | $-1.90 | $6.00 | $-1.07 |
| Diluted EPS? | $-0.06 | $-0.10 | $-0.73 | $-0.27 | $-0.42 | $-0.34 | $-0.80 | $-1.90 | $6.00 | $-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