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? | $9,350 | $61,693 | $72,619 | $32,258 | $41,106 | $28,538 | $26,692 | $0 | $0 | $0 |
| Gross Profit? | -$9,350 | $0 | -$72,619 | -$32,258 | -$41,106 | -$28,538 | -$26,692 | $0 | $0 | $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? | $5.96M | $3.15M | $8.49M | $7.87M | $3.08M | $867,275 | $343,471 | $827,034 | $600,003 | $286,863 |
| Operating Income? | -$5.97M | -$3.15M | -$8.49M | -$7.75M | -$3.10M | -$892,229 | -$379,000 | -$1.89M | -$693,270 | -$612,000 |
| EBITDA? | -$5.96M | -$3.18M | -$8.56M | -$7.67M | -$2.97M | -$482,275 | -$248,308 | $386,400 | -$1.21M | -$598,000 |
| Income Before Tax | -$5.86M | -$3.31M | -$7.80M | -$7.71M | -$2.80M | -$493,510 | -$278,000 | $386,401 | $10,385 | -$598,000 |
| Income Tax Expense | -$13,111 | $0 | $0 | $0 | $0 | $2,254 | $0 | -$1.30M | $0 | $573,726 |
| Net Income? | -$5.85M | -$3.31M | -$7.80M | -$7.71M | -$2.80M | -$493,510 | -$278,000 | $386,401 | $10,385 | -$598,000 |
| EPS? | $-0.15 | $-0.09 | $-0.22 | $-0.22 | $-0.06 | $-0.01 | $-0.01 | $0.01 | $0.00 | $-0.02 |
| Diluted EPS? | $-0.15 | $-0.09 | $-0.22 | $-0.22 | $-0.06 | $-0.01 | $-0.01 | $0.01 | $0.00 | $-0.02 |
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