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 | $368 | $411 | $0 | $0 | $0 | $0 | $0 |
| Revenue Growth? | 0.0% | 0.0% | -100.0% | -10.5% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% |
| Cost of Revenue? | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $34,050 | $34,050 |
| Gross Profit? | $0 | $0 | $0 | $368 | $411 | $0 | $0 | $0 | $0 | $0 |
| Gross Margin? | 0.0% | 0.0% | 0.0% | +100.0% | +100.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% |
| Operating Expenses? | $47,478 | $99,449 | $156,266 | $181,011 | $163,604 | $171,666 | $197,799 | $201,716 | $215,375 | $200,668 |
| Operating Income? | $0 | -$99,449 | -$156,000 | -$181,000 | -$163,000 | -$172,000 | -$198,000 | -$202,000 | -$249,000 | -$235,000 |
| EBITDA? | $0 | $0 | $11,629 | $47,485 | $73,558 | $34,297 | -$198,000 | $0 | -$215,000 | -$201,000 |
| Income Before Tax | -$82,010 | -$99,449 | -$156,000 | -$181,000 | -$163,000 | -$172,000 | -$198,000 | -$202,000 | -$262,000 | -$266,000 |
| Income Tax Expense | -$28,323 | $0 | $0 | $0 | $0 | $0 | -$196 | $0 | $0 | $0 |
| Net Income? | -$53,687 | -$99,449 | -$156,000 | -$181,000 | -$163,000 | -$172,000 | -$198,000 | -$202,000 | -$262,000 | -$266,000 |
| EPS? | $-0.00 | $-0.01 | $-0.01 | $-0.01 | $-0.01 | $-0.01 | $-0.01 | $-0.01 | $-0.01 | $-0.01 |
| Diluted EPS? | $-0.00 | $-0.01 | $-0.01 | $-0.01 | $-0.01 | $-0.01 | $-0.01 | $-0.01 | $-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