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 | $159,286 | $0 | $0 | $19,629 | $65,341 | $4,390 | $0 | $0 | $0 |
| Gross Profit? | $0 | -$159,286 | $0 | $0 | -$19,629 | -$65,341 | -$4,390 | $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? | $1.02M | $780,631 | $1.87M | $1.18M | $2.31M | $1.10M | $1.61M | $3.09M | $594,244 | $130,069 |
| Operating Income? | -$1.02M | -$940,000 | -$1.58M | -$591,000 | -$1.75M | -$1.16M | -$1.60M | -$2.70M | -$444,000 | -$116,000 |
| EBITDA? | -$1.02M | -$308,000 | -$948,000 | -$326,000 | -$1.88M | -$884,000 | -$1.60M | -$2.95M | -$594,000 | $143,451 |
| Income Before Tax | -$1.01M | -$1.19M | -$1.87M | -$2.03M | -$2.77M | -$1.15M | -$1.62M | -$3.23M | -$594,000 | -$133,000 |
| Income Tax Expense | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $142,870 | -$448 | $0 |
| Net Income? | -$1.01M | -$1.19M | -$1.87M | -$2.03M | -$2.77M | -$1.15M | -$1.62M | -$3.23M | -$594,000 | -$133,000 |
| EPS? | $-0.01 | $-0.01 | $-0.02 | $-0.02 | $-0.04 | $-0.02 | $-0.04 | $-0.12 | $-0.05 | $-0.01 |
| Diluted EPS? | $-0.01 | $-0.01 | $-0.02 | $-0.02 | $-0.04 | $-0.02 | $-0.04 | $-0.12 | $-0.05 | $-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