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 | $12 | $0 | $0 | $0 | $0 | $0 | $0 |
| Gross Profit? | $0 | $0 | $0 | -$12 | $0 | $0 | $0 | $0 | $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? | $963,693 | $840,456 | $187,536 | $485,368 | $733,249 | $468,920 | $341,307 | $347,539 | $155,628 | $282,549 |
| Operating Income? | -$1.00M | -$840,456 | -$188,000 | -$497,368 | -$733,000 | -$469,000 | -$304,000 | -$313,000 | -$134,000 | -$283,000 |
| EBITDA? | -$3.00M | -$840,000 | -$187,536 | -$626,815 | -$733,249 | -$469,000 | -$341,000 | -$302,000 | -$156,000 | -$283,000 |
| Income Before Tax | -$3.00M | -$4.16M | -$697,000 | -$808,852 | -$835,000 | -$511,000 | -$374,000 | -$367,000 | -$193,000 | -$410,000 |
| Income Tax Expense | $117,694 | $19,245 | $31,439 | $0 | $0 | $0 | $0 | $3,254 | $0 | $0 |
| Net Income? | -$3.00M | -$4.18M | -$729,000 | -$808,852 | -$835,000 | -$511,000 | -$374,000 | -$371,000 | -$193,000 | -$410,000 |
| EPS? | $-0.02 | $-0.03 | $-0.01 | $-0.01 | $-0.01 | $-0.01 | $-0.01 | $-0.02 | $-0.01 | $-0.03 |
| Diluted EPS? | $-0.02 | $-0.03 | $-0.01 | $-0.01 | $-0.01 | $-0.01 | $-0.01 | $-0.02 | $-0.01 | $-0.03 |
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