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 |
|---|---|---|---|---|---|---|---|---|---|
| Revenue? | $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% |
| Cost of Revenue? | $0 | $780 | $876 | $1,060 | $1,866 | $2,048 | $1,672 | $1,600 | $2,143 |
| Gross Profit? | $0 | -$780 | -$876 | -$1,060 | -$1,866 | -$2,048 | -$1,672 | -$1,600 | -$2,143 |
| Gross Margin? | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% |
| Operating Expenses? | $1.26M | $1.32M | $1.55M | $2.77M | $3.03M | $1.97M | $886,004 | $349,615 | $404,550 |
| Operating Income? | -$1.26M | -$1.32M | -$1.23M | -$2.51M | -$2.81M | -$1.97M | -$887,676 | -$351,220 | -$406,690 |
| EBITDA? | -$1.26M | -$1.32M | -$1.23M | -$2.51M | -$2.81M | -$1.75M | -$886,004 | -$349,614 | -$404,460 |
| Income Before Tax | -$1.47M | -$1.54M | -$1.47M | -$2.37M | -$3.01M | -$1.96M | -$887,676 | -$351,459 | -$406,693 |
| Income Tax Expense | $0 | $0 | $0 | $0 | $0 | -$204,249 | -$46 | $0 | -$3 |
| Net Income? | -$1.47M | -$1.54M | -$1.47M | -$2.37M | -$3.01M | -$1.96M | -$887,676 | -$351,459 | -$406,693 |
| EPS? | $-0.01 | $-0.02 | $-0.02 | $-0.04 | $-0.07 | $-0.07 | $-0.02 | $-0.01 | $-0.02 |
| Diluted EPS? | $-0.01 | $-0.02 | $-0.02 | $-0.04 | $-0.07 | $-0.07 | $-0.02 | $-0.01 | $-0.02 |
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