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 | $15,000 | $15,000 | $15,000 | $15,000 | $0 | $722,964 | $699,418 | $304,286 | $41,416 |
| Gross Profit? | $0 | -$15,000 | -$15,000 | -$15,000 | -$15,000 | $0 | -$722,964 | -$699,418 | -$304,286 | -$41,416 |
| Gross Margin? | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% |
| Operating Expenses? | $1.60M | $2.11M | $2.81M | $4.25M | $4.86M | $917,469 | $1.20M | $1.33M | $2.03M | $66,635 |
| Operating Income? | -$1.60M | -$2.11M | -$2.61M | -$4.14M | -$4.09M | -$912,321 | -$1.20M | -$1.33M | -$2.03M | -$66,635 |
| EBITDA? | -$1.70M | -$2.19M | -$2.81M | -$4.25M | -$4.40M | $0 | $0 | $0 | $0 | $0 |
| Income Before Tax | -$1.72M | -$2.29M | -$2.83M | -$4.27M | -$4.88M | -$922,617 | -$1.20M | -$1.34M | -$738,339 | -$51,004 |
| Income Tax Expense | $155,970 | -$8,630 | $0 | $0 | $0 | $0 | $2,769.007 | $4,176.263 | $1,579 | $0 |
| Net Income? | -$1.57M | -$2.28M | -$2.83M | -$4.27M | -$4.88M | -$922,617 | -$1.20M | -$1.34M | -$738,339 | -$51,004 |
| EPS? | $-0.01 | $-0.02 | $-0.02 | $-0.03 | $-0.05 | $-0.01 | $-0.02 | $-0.03 | $-0.03 | $-0.01 |
| Diluted EPS? | $-0.01 | $-0.02 | $-0.02 | $-0.03 | $-0.05 | $-0.01 | $-0.02 | $-0.03 | $-0.03 | $-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