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 | $354 | $708 | $1,000 | $0 | $1.54M | $1.50M |
| Gross Profit? | $0 | $0 | $0 | $0 | -$354 | -$708 | -$1,000 | $0 | -$1.54M | -$1.50M |
| Gross Margin? | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% |
| Operating Expenses? | $1.21M | $100,373 | $165,531 | $406,728 | $214,938 | $202,786 | $703,000 | $1.21M | $2.41M | $606,000 |
| Operating Income? | -$1.21M | -$100,373 | -$166,000 | -$407,000 | -$214,938 | -$203,000 | -$703,000 | -$1.21M | -$2.41M | -$2.11M |
| EBITDA? | -$1.21M | -$89,275 | -$122,000 | -$352,646 | -$209,165 | -$197,233 | -$392,000 | $1.50M | -$2.83M | -$2.06M |
| Income Before Tax | -$958,124 | -$95,089 | -$167,000 | -$422,000 | -$215,940 | $20.67M | -$34.03M | $315,000 | -$14.88M | -$2.22M |
| Income Tax Expense | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 |
| Net Income? | -$958,124 | -$95,089 | -$167,000 | -$422,000 | -$215,940 | $20.67M | -$34.03M | $315,000 | -$14.88M | -$2.22M |
| EPS? | $-0.04 | $-0.00 | $-0.01 | $-0.03 | $-0.01 | $1.37 | $-2.37 | $0.03 | $-1.27 | $-0.20 |
| Diluted EPS? | $-0.04 | $-0.00 | $-0.01 | $-0.03 | $-0.01 | $1.37 | $-2.37 | $0.02 | $-1.27 | $-0.20 |
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