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 |
|---|---|---|---|---|---|---|---|---|
| Revenue? | $0 | $0 | $0 | $35,020 | $35,020 | $0 | $0 | $0 |
| Revenue Growth? | 0.0% | 0.0% | -100.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% |
| Cost of Revenue? | $19,870 | $0 | $167,628 | $8,400 | $8,400 | $3,509 | $1,671 | $14,818 |
| Gross Profit? | -$19,870 | $0 | -$167,628 | $26,620 | $26,620 | -$3,509 | -$1,671 | -$14,818 |
| Gross Margin? | 0.0% | 0.0% | 0.0% | +76.0% | +76.0% | 0.0% | 0.0% | 0.0% |
| Operating Expenses? | $1.17M | $788,140 | $1.75M | $1.81M | $2.09M | $1.93M | $816,656 | $297,303 |
| Operating Income? | -$1.19M | -$788,140 | -$1.75M | -$2.06M | -$1.65M | -$1.87M | -$816,656 | -$313,681 |
| EBITDA? | -$1.17M | -$788,140 | -$1.87M | -$1.91M | -$1.80M | -$1.87M | -$756,036 | -$309,914 |
| Income Before Tax | -$1.17M | -$1.18M | -$1.99M | -$2.07M | -$1.88M | -$1.93M | -$2.31M | -$312,121 |
| Income Tax Expense | $0 | $0 | $0 | $0 | $0 | $0 | -$15,210 | -$37,473 |
| Net Income? | -$1.17M | -$1.18M | -$1.99M | -$2.07M | -$1.88M | -$1.58M | -$2.29M | -$274,648 |
| EPS? | $-0.01 | $-0.01 | $-0.01 | $-0.02 | $-0.02 | $-0.02 | $-0.02 | $-0.00 |
| Diluted EPS? | $-0.01 | $-0.01 | $-0.01 | $-0.02 | $-0.02 | $-0.02 | $-0.02 | $-0.00 |
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