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 | $3,007 | $5,852 | $7,512 | $2,546 | $0 | $0 | $0 |
| Revenue Growth? | 0.0% | 0.0% | -100.0% | -48.6% | -22.1% | +195.1% | 0.0% | 0.0% | 0.0% | 0.0% |
| Cost of Revenue? | $98,242 | $97,378 | $1.25M | $0 | $0 | $0 | $0 | $0 | $0 | $0 |
| Gross Profit? | -$98,242 | -$97,378 | -$1.25M | $3,007 | $5,852 | $7,512 | $2,546 | $0 | $0 | $0 |
| Gross Margin? | 0.0% | 0.0% | 0.0% | +100.0% | +100.0% | +100.0% | +100.0% | 0.0% | 0.0% | 0.0% |
| Operating Expenses? | $318,622 | $641,145 | $3.67M | $328,538 | $339,591 | $448,007 | $1.68M | $2.17M | $1.85M | $1.65M |
| Operating Income? | -$416,864 | -$738,523 | -$4.93M | -$325,105 | -$332,827 | -$437,687 | -$1.67M | -$2.17M | -$1.85M | -$1.66M |
| EBITDA? | -$215,428 | -$768,109 | -$3.67M | -$322,585 | -$329,227 | -$432,719 | -$1.66M | -$2.15M | -$1.84M | -$1.65M |
| Income Before Tax | -$239,992 | -$799,236 | -$9.50M | -$4.76M | -$610,000 | -$684,791 | -$1.91M | -$2.42M | -$2.00M | -$1.65M |
| Income Tax Expense | $0 | $0 | $2 | $256,949 | $276,658 | $246,259 | $244,363 | $241,149 | $154,393 | -$6,694 |
| Net Income? | -$239,992 | -$799,236 | -$9.50M | -$4.76M | -$610,000 | -$684,791 | -$1.91M | -$2.42M | -$2.00M | -$1.65M |
| EPS? | $-0.02 | $-0.14 | $-2.24 | $-1.32 | $-1.72 | $-2.64 | $-8.41 | $-14.81 | $-16.06 | $-13.82 |
| Diluted EPS? | $-0.02 | $-0.14 | $-2.24 | $-1.32 | $-1.72 | $-2.64 | $-8.41 | $-14.81 | $-16.06 | $-13.82 |
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