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? | $39,975 | $0 | $11,292 | $9,346 | $6,407 | $0 | $0 | $386 | $245 | $1,680 |
| Gross Profit? | -$39,975 | $0 | -$11,292 | -$9,346 | -$6,407 | $0 | $0 | -$386 | -$245 | -$1,680 |
| Gross Margin? | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% |
| Operating Expenses? | $5.02M | $3.77M | $1.94M | $2.57M | $3.84M | $2.15M | $261,883 | $550,974 | $974,078 | $540,799 |
| Operating Income? | -$5.06M | -$3.77M | -$1.94M | -$2.13M | -$3.23M | -$1.80M | -$227,000 | -$508,665 | -$902,771 | -$503,000 |
| EBITDA? | -$5.02M | -$3.77M | -$1.94M | -$2.13M | -$3.23M | -$2.07M | -$226,614 | -$572,852 | -$927,651 | -$533,000 |
| Income Before Tax | -$5.33M | -$4.07M | -$2.42M | -$2.63M | -$4.02M | -$2.21M | -$271,000 | -$516,960 | -$1.01M | -$527,000 |
| Income Tax Expense | -$3.56M | $1.21M | $0 | $0 | $0 | $0 | $0 | -$34,398 | $0 | $0 |
| Net Income? | -$1.77M | -$5.27M | -$2.42M | -$2.63M | -$4.02M | -$2.21M | -$271,000 | -$516,962 | -$1.01M | -$527,000 |
| EPS? | $-0.01 | $-0.03 | $-0.02 | $-0.02 | $-0.04 | $-0.03 | $-0.00 | $-0.01 | $-0.02 | $-0.01 |
| Diluted EPS? | $-0.01 | $-0.03 | $-0.02 | $-0.02 | $-0.04 | $-0.03 | $-0.00 | $-0.01 | $-0.02 | $-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