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 | $26,355 | $0 | $0 | $0 | $0 | $0 | $0 | $0 |
| Revenue Growth? | 0.0% | -100.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% |
| Cost of Revenue? | $0 | $340,048 | $94,497 | $81,558 | $173,446 | $118,255 | $210,082 | $225,679 | $1,808 | $337.251 |
| Gross Profit? | $0 | -$340,048 | -$68,142 | -$81,558 | -$173,446 | -$118,255 | -$210,000 | -$226,000 | -$1,808 | -$337.251 |
| Gross Margin? | 0.0% | 0.0% | -258.6% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% |
| Operating Expenses? | $251,889 | $161,273 | $93,102 | $94,977 | $142,901 | $101,715 | $170,947 | $162,142 | $583,023 | $310,047 |
| Operating Income? | -$251,889 | -$501,321 | -$187,599 | -$176,535 | -$316,000 | -$220,000 | -$448,000 | -$459,000 | -$555,000 | -$282,444 |
| EBITDA? | -$251,889 | $0 | -$177,165 | -$196,561 | -$342,000 | -$257,000 | -$469,000 | -$457,000 | -$555,000 | -$282,444 |
| Income Before Tax | -$252,358 | -$543,843 | -$238,353 | -$205,614 | -$345,000 | -$244,000 | -$476,000 | -$416,000 | -$596,000 | -$314,879 |
| Income Tax Expense | $0 | $0 | $0 | $0 | $0 | $0 | $0 | -$1,374 | $0 | -$1.31 |
| Net Income? | -$252,358 | -$543,843 | -$171,738 | -$205,615 | -$345,000 | -$244,000 | -$476,000 | -$416,000 | -$596,000 | -$275,681 |
| EPS? | $-0.01 | $-0.00 | $-0.00 | $-0.00 | $-0.00 | $-0.00 | $-0.01 | $-0.01 | $-0.01 | $-0.01 |
| Diluted EPS? | $-0.01 | $-0.00 | $-0.00 | $-0.00 | $-0.00 | $-0.00 | $-0.01 | $-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