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 | $192,750 | $0 | $6,000 | $18,000 | $30,686 | $31,286 | $11,427 | $419,645 | $0 |
| Gross Profit? | $0 | -$192,750 | $0 | -$6,000 | -$18,000 | -$30,686 | -$31,286 | -$11,427 | -$419,645 | $0 |
| Gross Margin? | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% |
| Operating Expenses? | $2.34M | $1.95M | $569,130 | $673,293 | $917,949 | $2.52M | $3.23M | $5.81M | $1.59M | $118,323 |
| Operating Income? | -$2.34M | -$2.14M | -$569,130 | -$679,293 | -$935,949 | -$2.55M | -$2.87M | -$5.82M | -$1.59M | -$118,323 |
| EBITDA? | -$2.34M | $0 | -$561,048 | -$685,671 | -$916,441 | -$2.53M | -$2.84M | -$5.81M | -$4.07M | -$118,323 |
| Income Before Tax | -$3.76M | -$2.40M | -$591,909 | -$757,555 | -$1.43M | -$2.48M | -$2.91M | -$5.85M | -$3.92M | -$118,658 |
| Income Tax Expense | $0 | $0 | $0 | $0 | $0 | $0 | $71,200 | -$18,457 | -$5.12M | $0 |
| Net Income? | -$3.76M | -$2.42M | -$595,527 | -$761,247 | -$1.16M | -$2.45M | -$3.06M | -$5.84M | -$3.92M | -$118,658 |
| EPS? | $-0.77 | $-4.25 | $-7.75 | $-12.75 | $-20.75 | $-49.25 | $-79.50 | $-184.50 | $-290.25 | $-11.50 |
| Diluted EPS? | $-0.77 | $-4.25 | $-7.75 | $-12.75 | $-20.75 | $-49.25 | $-79.50 | $-184.50 | $-290.25 | $-11.50 |
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