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 | $0 | $17,920 | $11,995 | $1,432 | $0 | $0 | $0 | $0 | $0 |
| Gross Profit? | $0 | $0 | -$17,920 | -$11,995 | -$1,432 | $0 | $0 | $0 | $0 | $0 |
| Gross Margin? | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% |
| Operating Expenses? | $1.31M | $780,381 | $1.12M | $1.25M | $1.59M | $2.08M | $573,766 | $705,060 | $166,549 | $81,444 |
| Operating Income? | -$1.31M | -$780,381 | -$1.12M | -$1.13M | -$1.59M | -$2.02M | -$512,000 | -$722,000 | -$139,000 | -$81,444 |
| EBITDA? | -$7.62M | -$780,000 | -$1.14M | -$1.14M | $909,362 | -$2.08M | -$575,000 | -$722,000 | -$167,000 | -$81,444 |
| Income Before Tax | -$7.62M | -$18.26M | -$963,000 | -$201,000 | -$2.74M | -$2.05M | -$570,000 | -$688,000 | -$167,000 | -$81,444 |
| Income Tax Expense | $0 | -$817,809 | -$166,000 | $983,566 | $0 | $0 | -$1,841 | -$66,600 | -$10,683 | -$54,407 |
| Net Income? | -$7.62M | -$17.44M | -$797,000 | -$1.19M | -$2.74M | -$2.05M | -$570,000 | -$621,000 | -$156,000 | -$81,444 |
| EPS? | $-0.04 | $-0.10 | $-0.00 | $-0.01 | $-0.02 | $-0.03 | $-0.01 | $-0.02 | $-0.01 | $-0.01 |
| Diluted EPS? | $-0.04 | $-0.10 | $-0.00 | $-0.01 | $-0.02 | $-0.03 | $-0.01 | $-0.02 | $-0.01 | $-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