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? | $121,917 | $0 | $0 | $36,762 | $50,951 | $63,574 | $60,639 | $53,612 | $53,486 | $30,785 |
| Gross Profit? | -$121,917 | $0 | -$82,932 | -$36,762 | -$50,951 | -$63,574 | -$60,639 | -$53,612 | -$53,486 | -$30,785 |
| Gross Margin? | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% |
| Operating Expenses? | $3.31M | $2.21M | $1.35M | $2.36M | $2.09M | $1.77M | $2.11M | $2.06M | $2.19M | $1.86M |
| Operating Income? | -$3.43M | -$2.21M | -$1.35M | -$2.39M | -$2.09M | -$1.77M | -$2.01M | -$2.03M | -$2.19M | -$1.89M |
| EBITDA? | -$3.31M | -$1.15M | $1.67M | -$1.47M | -$1.88M | -$1.60M | -$1.95M | -$2.26M | -$2.01M | -$1.87M |
| Income Before Tax | -$1.72M | -$1.09M | $1.40M | -$1.59M | -$1.97M | -$1.83M | -$1.93M | -$1.60M | -$2.38M | -$1.82M |
| Income Tax Expense | -$109,994 | -$53,064 | $188,563 | $0 | $0 | $0 | $132,258 | -$227,000 | $0 | $0 |
| Net Income? | -$1.61M | -$1.04M | $1.21M | -$1.59M | -$1.97M | -$1.83M | -$1.93M | -$1.60M | -$2.38M | -$1.82M |
| EPS? | $-0.01 | $-0.01 | $0.01 | $-0.02 | $-0.02 | $-0.02 | $-0.02 | $-0.02 | $-0.04 | $-0.04 |
| Diluted EPS? | $-0.01 | $-0.01 | $0.01 | $-0.02 | $-0.02 | $-0.02 | $-0.02 | $-0.02 | $-0.04 | $-0.04 |
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