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 | $3,381 | $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? | $4,741 | $0 | $3,381 | $30 | $18 | $31 | $53 | $95 | $176 | $329 |
| Gross Profit? | -$4,740.7 | $0 | $0 | -$30 | -$18 | -$31 | -$53 | -$95 | -$176 | -$329 |
| Gross Margin? | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% |
| Operating Expenses? | $593,632 | $246,752 | $460,253 | $713,198 | $524,780 | $463,246 | $219,241 | $160,301 | $205,507 | $87,534 |
| Operating Income? | -$598,372 | -$247,000 | -$460,253 | -$680,937 | -$494,000 | -$448,126 | -$193,000 | -$133,971 | -$168,910 | -$87,534 |
| EBITDA? | -$593,631 | $0 | -$463,604 | -$680,937 | -$493,966 | -$465,973 | -$204,947 | -$133,971 | -$275,323 | -$72,095 |
| Income Before Tax | -$497,519 | -$279,000 | -$535,402 | -$781,362 | -$806,000 | -$198,040 | -$113,000 | $57,732 | -$135,656 | $90,174 |
| Income Tax Expense | $0 | $0 | $0 | $0 | $0 | $0 | -$106,000 | $0 | -$70,027 | $0 |
| Net Income? | -$497,519 | -$279,000 | -$535,402 | -$781,362 | -$806,000 | -$198,040 | -$113,000 | $57,732 | -$135,656 | $90,174 |
| EPS? | $-0.00 | $-0.00 | $-0.01 | $-0.01 | $-0.01 | $-0.00 | $-0.00 | $0.00 | $-0.01 | $0.00 |
| Diluted EPS? | $-0.00 | $-0.00 | $-0.01 | $-0.01 | $-0.01 | $-0.00 | $-0.00 | $0.00 | $-0.01 | $0.00 |
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