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 | $2,151 | $0 | $0 | $33.365 | $0 | $2,000 |
| Gross Profit? | $0 | $0 | $0 | $0 | -$2,151 | $0 | $0 | -$33.365 | $0 | $0 |
| Gross Margin? | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% |
| Operating Expenses? | $1.07M | $572,538 | $899,532 | $1.91M | $743,070 | $236,059 | $221,408 | $451,880 | $588,382 | $489,146 |
| Operating Income? | -$1.07M | -$573,000 | -$900,000 | -$1.91M | -$745,221 | -$236,059 | -$213,000 | -$441,000 | -$575,000 | -$472,000 |
| EBITDA? | -$1.07M | $0 | $0 | -$2.06M | -$706,000 | -$142,000 | -$400,000 | -$441,000 | -$575,000 | -$479,000 |
| Income Before Tax | -$1.04M | -$915,000 | -$96,658 | -$1.62M | $3.27M | -$202,000 | -$415,000 | -$462,000 | -$601,000 | -$495,000 |
| Income Tax Expense | $0 | $0 | $0 | $0 | $0 | $0 | $5,958 | $10,146 | $11,638 | $0 |
| Net Income? | -$1.04M | -$915,000 | -$96,658 | -$1.62M | $3.27M | -$202,000 | -$228,000 | -$462,000 | -$601,000 | -$495,000 |
| EPS? | $-0.01 | $-0.01 | $-0.00 | $-0.01 | $0.03 | $-0.00 | $-0.00 | $-0.00 | $-0.01 | $-0.01 |
| Diluted EPS? | $-0.01 | $-0.01 | $-0.00 | $-0.01 | $0.03 | $-0.00 | $-0.00 | $-0.00 | $-0.01 | $-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