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? | $17,532 | $14,463 | $9,246 | $8,719 | $9,000 | $9,080 | $9,080 | $9,080 | $9,080 | $4,485 |
| Gross Profit? | -$17,532 | -$14,463 | -$9,246 | -$8,719 | -$9,000 | -$9,080 | -$9,080 | -$9,080 | -$9,080 | -$4,485 |
| Gross Margin? | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% |
| Operating Expenses? | $1.37M | $1.33M | $1.29M | $1.25M | $1.00M | $789,289 | $584,765 | $582,843 | $594,719 | $738,585 |
| Operating Income? | -$1.39M | -$1.33M | -$1.14M | -$1.21M | -$937,000 | -$707,018 | -$594,000 | -$592,000 | -$603,799 | -$739,000 |
| EBITDA? | -$1.37M | -$1.33M | -$1.14M | -$1.15M | -$937,000 | -$707,018 | -$585,000 | -$583,000 | -$594,719 | -$1.36M |
| Income Before Tax | -$1.37M | $434,279 | -$637,783 | -$2.05M | $205,209 | -$1.25M | -$316,000 | -$394,000 | -$717,600 | -$419,000 |
| Income Tax Expense | $0 | $0 | $0 | $0 | $0 | $0 | $7,348 | $0 | $25,807 | $1.07M |
| Net Income? | -$1.37M | $434,279 | -$387,428 | -$1.91M | $205,209 | -$1.25M | -$316,000 | -$394,000 | -$717,600 | -$1.49M |
| EPS? | $-0.01 | $0.00 | $-0.00 | $-0.02 | $0.00 | $-0.01 | $-0.00 | $-0.01 | $-0.01 | $-0.03 |
| Diluted EPS? | $-0.01 | $0.00 | $-0.00 | $-0.02 | $0.00 | $-0.01 | $-0.00 | $-0.01 | $-0.01 | $-0.03 |
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