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 | $0 | $2,894 | $11,435 | $3,993 | $2,479 | $3,565 | $5,053 | $10,322 |
| Gross Profit? | $0 | $0 | $0 | -$2,894 | -$11,435 | -$3,993 | -$2,479 | -$3,565 | -$5,053 | -$10,322 |
| Gross Margin? | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% |
| Operating Expenses? | $1.47M | $1.09M | $1.11M | $1.14M | $1.31M | $1.81M | $545,397 | $444,814 | $235,308 | $454,411 |
| Operating Income? | -$1.47M | -$1.09M | -$1.11M | -$1.11M | -$1.26M | -$1.79M | -$293,000 | -$431,000 | -$221,000 | -$429,000 |
| EBITDA? | -$1.47M | -$931,000 | -$966,000 | -$979,954 | -$1.23M | -$1.79M | -$513,000 | $434,212 | -$221,000 | $114,214 |
| Income Before Tax | -$2.34M | -$2.65M | -$2.10M | -$2.08M | -$1.37M | -$1.77M | -$580,000 | -$1.33M | -$883,000 | -$1.03M |
| Income Tax Expense | $0 | $0 | $0 | $0 | $0 | $0 | $32,334 | $0 | $642,179 | $568,625 |
| Net Income? | -$2.34M | -$2.65M | -$2.10M | -$2.08M | -$1.37M | -$1.77M | -$580,000 | -$1.33M | -$883,000 | -$1.03M |
| EPS? | $-0.01 | $-0.01 | $-0.01 | $-0.02 | $-0.01 | $-0.02 | $-0.01 | $-0.02 | $-0.01 | $-0.01 |
| Diluted EPS? | $-0.01 | $-0.01 | $-0.01 | $-0.02 | $-0.01 | $-0.02 | $-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