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 | $32,000 | $34,500 | $15,915 | $0 | $0 |
| Revenue Growth? | 0.0% | 0.0% | 0.0% | 0.0% | -100.0% | -7.2% | +116.8% | 0.0% | 0.0% | 0.0% |
| Cost of Revenue? | $0 | $0 | $0 | $0 | $67,579 | $8,245 | $15,000 | $2,550 | $0 | $0 |
| Gross Profit? | $0 | $0 | $0 | $0 | -$67,579 | $23,755 | $19,500 | $13,365 | $0 | $0 |
| Gross Margin? | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | +74.2% | +56.5% | +84.0% | 0.0% | 0.0% |
| Operating Expenses? | $34,048 | $215,441 | $57,272 | $54,044 | $67,579 | $129,181 | $83,473 | $184,692 | $13,644 | $3,310 |
| Operating Income? | $0 | $0 | -$57,272 | -$54,044 | -$135,158 | -$105,000 | -$63,973 | -$171,327 | -$13,644 | -$3,310 |
| EBITDA? | $0 | $0 | -$57,272 | -$54,044 | $168,979 | -$105,000 | -$59,473 | -$151,327 | -$13,644 | -$3,310 |
| Income Before Tax | -$48,501 | -$227,000 | -$63,589 | -$55,452 | -$67,640 | -$105,000 | -$59,473 | -$160,545 | -$13,644 | -$3,310 |
| Income Tax Expense | $0 | $0 | $0 | $0 | $61 | $0 | -$4,500 | $0 | $0 | $0 |
| Net Income? | -$48,501 | -$227,000 | -$63,589 | -$55,452 | -$67,701 | -$105,000 | -$54,973 | -$160,545 | -$13,644 | -$3,310 |
| EPS? | $-0.01 | $-0.07 | $-0.01 | $-0.01 | $-0.01 | $-0.02 | $-0.01 | $-0.02 | $-0.00 | $-0.00 |
| Diluted EPS? | $-0.01 | $-0.07 | $-0.01 | $-0.01 | $-0.01 | $-0.02 | $-0.01 | $-0.02 | $-0.00 | $-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