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 | $113,948 | $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? | $20,265 | $0 | $8,934 | $11,813 | $12,664 | $9,614 | $8,137 | $4,643 | $14,996 | $2,275 |
| Gross Profit? | -$20,265 | $0 | $105,014 | -$11,813 | -$12,664 | -$9,614 | -$8,137 | -$4,643 | -$14,996 | -$2,275 |
| Gross Margin? | 0.0% | 0.0% | +92.2% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% |
| Operating Expenses? | $1.15M | $873,366 | $2.76M | $428,318 | $2.44M | $1.32M | $929,063 | $1.43M | $517,870 | $507,048 |
| Operating Income? | -$1.17M | -$873,366 | -$2.52M | -$430,236 | -$2.26M | -$1.18M | -$1.07M | -$1.53M | -$517,870 | -$507,048 |
| EBITDA? | -$1.15M | -$888,452 | -$2.63M | -$430,236 | -$2.26M | -$1.18M | -$858,331 | -$3.59M | -$319,852 | -$405,078 |
| Income Before Tax | $339,381 | $10.08M | -$2.78M | -$2.00M | $224,352 | -$147,483 | -$1.09M | -$1.33M | -$1.63M | -$499,069 |
| Income Tax Expense | $0 | $0 | -$376,610 | -$1,951 | -$368,839 | -$7,547 | -$12,120 | -$30,000 | $0 | -$7,979 |
| Net Income? | $229,838 | $9.65M | -$4.75M | -$2.00M | $593,191 | -$139,936 | -$1.07M | -$1.30M | -$1.63M | -$499,069 |
| EPS? | $0.00 | $0.04 | $-0.02 | $-0.01 | $0.00 | $-0.00 | $-0.01 | $-0.01 | $-0.03 | $-0.01 |
| Diluted EPS? | $0.00 | $0.04 | $-0.02 | $-0.01 | $0.00 | $-0.00 | $-0.01 | $-0.01 | $-0.03 | $-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