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? | $78,457 | $95,063 | $115,829 | $122,451 | $18,189 | $14,967 | $14,026 | $8,854 | $6,686 | $8,797 |
| Gross Profit? | -$78,457 | -$95,063 | -$115,829 | -$122,451 | -$18,189 | -$14,967 | -$14,026 | -$8,854 | -$6,686 | -$8,797 |
| Gross Margin? | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% |
| Operating Expenses? | $3.92M | $2.61M | $2.60M | $5.99M | $4.45M | $3.33M | $1.61M | $1.38M | $558,031 | $983,445 |
| Operating Income? | -$4.00M | -$2.71M | -$2.60M | -$5.24M | -$4.47M | -$1.00M | -$1.62M | -$1.42M | -$558,031 | -$10.89M |
| EBITDA? | -$2.90M | -$2.34M | -$2.48M | -$4.76M | -$4.45M | -$748,728 | -$1.61M | -$1.32M | -$1.68M | -$5.89M |
| Income Before Tax | -$3.02M | -$2.44M | -$2.32M | -$4.88M | -$4.07M | -$763,692 | -$1.55M | -$1.34M | -$414,377 | -$5.90M |
| Income Tax Expense | $0 | $0 | $0 | $0 | $0 | $0 | $0 | -$14,554 | -$8,259 | -$195,188 |
| Net Income? | -$2.98M | -$2.40M | -$2.10M | -$4.46M | -$3.97M | -$744,795 | -$1.50M | -$1.31M | -$405,200 | -$4.69M |
| EPS? | $-0.02 | $-0.03 | $-0.03 | $-0.06 | $-0.06 | $-0.01 | $-0.03 | $-0.03 | $-0.01 | $-0.18 |
| Diluted EPS? | $-0.02 | $-0.03 | $-0.03 | $-0.06 | $-0.06 | $-0.01 | $-0.03 | $-0.03 | $-0.01 | $-0.18 |
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