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? | $9,499 | $36,192 | $1,623 | $1,013 | $1,448 | $2,068 | $2,954 | $4,221 | $5,269 | $8,600 |
| Gross Profit? | -$9,499 | -$36,192 | -$1,623 | -$1,013 | -$1,448 | -$2,068 | -$2,954 | -$4,221 | -$5,269 | -$8,600 |
| Gross Margin? | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% |
| Operating Expenses? | $509,329 | $453,657 | $106,100 | $136,057 | $66,465 | $111,402 | $102,264 | $136,147 | $179,317 | $163,486 |
| Operating Income? | -$518,828 | -$490,000 | -$107,723 | -$109,413 | -$41,551 | -$93,622 | -$102,264 | -$111,750 | -$179,317 | -$142,000 |
| EBITDA? | -$592,797 | -$490,000 | -$107,723 | -$109,413 | $203,576 | -$93,622 | $60,087 | -$107,529 | -$176,835 | -$163,000 |
| Income Before Tax | -$607,407 | -$587,000 | -$141,096 | -$140,726 | $201,603 | -$114,155 | $29,061 | -$110,071 | -$235,188 | -$40,034 |
| Income Tax Expense | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $30,118 | $911 | $2,740 |
| Net Income? | -$607,407 | -$587,000 | -$141,096 | -$140,726 | $201,603 | -$114,155 | $29,061 | -$110,073 | -$235,188 | -$40,034 |
| EPS? | $-0.02 | $-0.02 | $-0.01 | $-0.01 | $0.02 | $-0.01 | $0.00 | $-0.01 | $-0.03 | $-0.01 |
| Diluted EPS? | $-0.02 | $-0.02 | $-0.01 | $-0.01 | $0.02 | $-0.01 | $0.00 | $-0.01 | $-0.03 | $-0.01 |
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