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 2013 | FY 2012 | FY 2011 |
|---|---|---|---|---|---|---|---|---|---|---|
| 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 | $0 | $0 | $0 | $0 | $459,575 | $1.15M | $35,920 |
| Gross Profit? | $0 | $0 | $0 | $0 | $0 | $0 | $0 | -$460,000 | -$1.15M | -$35,920 |
| Gross Margin? | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% |
| Operating Expenses? | $427,342 | $5.99M | $5.46M | $317,484 | $392,110 | $7,500 | $25,024 | $1.17M | $2.34M | $1.28M |
| Operating Income? | -$427,342 | -$5.99M | -$5.46M | -$317,000 | -$392,000 | -$7,500 | -$25,020 | -$1.17M | -$2.35M | -$1.45M |
| EBITDA? | -$427,343 | $583,282 | -$5.52M | -$448,000 | -$392,000 | $198,797 | -$25,020 | -$1.38M | -$2.89M | -$1.44M |
| Income Before Tax | -$16.06M | -$5.52M | -$7.25M | -$314,690 | -$394,000 | -$7,500 | -$25,024 | -$1.42M | -$2.94M | -$1.60M |
| Income Tax Expense | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | -$588,000 | -$163,000 |
| Net Income? | -$16.06M | -$5.52M | -$7.25M | -$457,000 | -$394,000 | -$7,500 | -$25,024 | -$1.42M | -$2.94M | -$1.44M |
| EPS? | $-1.98 | $-0.09 | $-0.22 | $-0.18 | $-0.36 | $-0.01 | $-0.02 | $-0.03 | $-0.06 | $-0.04 |
| Diluted EPS? | $-1.98 | $-0.09 | $-0.22 | $-0.18 | $-0.36 | $-0.01 | $-0.02 | $-0.03 | $-0.06 | $-0.04 |
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