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 | $90,506 | $98,380 | $7,643 | $0 |
| Revenue Growth? | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | -100.0% | -8.0% | +1187.2% | 0.0% | 0.0% |
| Cost of Revenue? | $19,997 | $0 | $35,570 | $9,546 | $0 | $0 | $0 | $0 | $0 | $0 |
| Gross Profit? | -$19,997 | $0 | -$35,570 | -$9,546 | $0 | $0 | $90,506 | $98,380 | $7,643 | $0 |
| Gross Margin? | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | +100.0% | +100.0% | +100.0% | 0.0% |
| Operating Expenses? | $2.66M | $3.63M | $6.96M | $7.02M | $3.13M | $550,807 | $1.47M | $3.56M | $1.02M | $76,648 |
| Operating Income? | -$2.68M | -$3.63M | -$6.96M | -$7.01M | -$3.13M | -$551,000 | -$1.47M | -$3.56M | -$1.02M | -$76,648 |
| EBITDA? | -$2.66M | -$3.63M | -$6.96M | -$7.01M | -$1.40M | -$193 | $544,016 | -$3.04M | -$1.01M | -$76,648 |
| Income Before Tax | $6.60M | $11.37M | $420,130 | -$1.05M | -$4.50M | -$549,000 | -$2.18M | -$3.37M | -$1.02M | -$81,159 |
| Income Tax Expense | -$126,919 | $2.02M | -$47,452 | $1.06M | $0 | $0 | $90,507 | $309,870 | -$1,019.01 | $0 |
| Net Income? | $6.39M | $7.17M | -$1.11M | -$2.12M | -$4.50M | -$549,000 | -$2.27M | -$3.37M | -$1.02M | -$81,159 |
| EPS? | $0.03 | $0.03 | $-0.01 | $-0.01 | $-0.03 | $-0.01 | $-0.02 | $-0.03 | $-0.01 | $-0.00 |
| Diluted EPS? | $0.03 | $0.03 | $-0.01 | $-0.01 | $-0.03 | $-0.01 | $-0.02 | $-0.03 | $-0.01 | $-0.00 |
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