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 | $32,500 | $123,955 | $0 | $0 |
| Revenue Growth? | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | -100.0% | -73.8% | 0.0% | 0.0% | 0.0% |
| Cost of Revenue? | $0 | $0 | $0 | $0 | $0 | $0 | $408,433 | $556,533 | $12,471 | $0 |
| Gross Profit? | $0 | $0 | $0 | $0 | $0 | $0 | -$375,933 | -$432,578 | -$12,471 | $0 |
| Gross Margin? | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | -1156.7% | -349.0% | 0.0% | 0.0% |
| Operating Expenses? | $281,548 | $319,938 | $1.42M | $242,883 | $1.77M | $1.18M | $1.09M | $906,805 | $1.04M | $424,265 |
| Operating Income? | -$281,548 | -$319,938 | -$1.42M | -$1.28M | -$1.77M | -$1.18M | -$1.47M | -$1.66M | -$1.38M | -$424,265 |
| EBITDA? | -$354,091 | -$366,951 | -$1.30M | $0 | -$1.77M | -$3.26M | -$886,569 | -$1.48M | -$2.03M | -$395,636 |
| Income Before Tax | -$432,025 | -$769,810 | -$1.46M | -$1.56M | -$1.83M | -$3.68M | -$5.14M | -$2.31M | -$2.14M | -$560,172 |
| Income Tax Expense | $0 | $0 | $0 | $0 | $230,647 | $0 | $526,273 | $0 | $0 | $0 |
| Net Income? | -$432,025 | -$769,810 | -$1.46M | -$1.56M | -$2.06M | -$3.71M | -$5.14M | -$2.31M | -$2.14M | -$552,826 |
| EPS? | $-0.02 | $-0.03 | $-0.08 | $-0.13 | $-0.23 | $-0.74 | $-1.61 | $-0.97 | $-1.46 | $-0.49 |
| Diluted EPS? | $-0.02 | $-0.03 | $-0.08 | $-0.13 | $-0.23 | $-0.74 | $-1.61 | $-0.97 | $-1.46 | $-0.49 |
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