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? | $11,862 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 |
| Gross Profit? | -$11,862 | $0 | $0 | $0 | $0 | $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? | $533,157 | $347,410 | $339,973 | $431,902 | $501,069 | $832,689 | $1.26M | $987,915 | $773,063 | $742,997 |
| Operating Income? | -$545,021 | -$347,410 | -$340,000 | -$432,000 | -$501,000 | -$833,000 | -$953,000 | -$988,000 | -$967,000 | -$976,000 |
| EBITDA? | $913,410 | $0 | -$342,000 | -$119,291 | -$106,000 | -$553,000 | -$1.21M | -$708,000 | -$1.02M | -$1.49M |
| Income Before Tax | $901,479 | $604,058 | -$249,000 | -$402,000 | -$295,000 | -$560,000 | -$1.25M | -$847,000 | -$882,000 | -$461,000 |
| Income Tax Expense | $0 | $0 | $0 | $0 | -$237,000 | $0 | -$172,000 | $0 | $0 | -$744,000 |
| Net Income? | $1.01M | $604,058 | -$249,000 | -$402,000 | -$295,000 | -$560,000 | -$1.25M | -$847,000 | -$882,000 | -$351,000 |
| EPS? | $0.01 | $0.01 | $-0.00 | $-0.01 | $-0.00 | $-0.01 | $-0.02 | $-0.01 | $-0.01 | $-0.01 |
| Diluted EPS? | $0.01 | $0.01 | $-0.00 | $-0.01 | $-0.00 | $-0.01 | $-0.02 | $-0.01 | $-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