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? | $22,020 | $0 | $32,440 | $39,289 | $37,070 | $16,236 | $635 | $908 | $1,297 | $2,362 |
| Gross Profit? | -$22,020 | $0 | -$32,440 | -$39,289 | -$37,070 | -$16,236 | -$635 | -$908 | -$1,297 | -$2,362 |
| Gross Margin? | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% |
| Operating Expenses? | $1.96M | $2.12M | $2.20M | $871,893 | $2.72M | $2.97M | $1.29M | $298,474 | $958,906 | $747,436 |
| Operating Income? | -$1.99M | -$2.12M | -$2.20M | -$911,000 | -$2.76M | -$2.99M | -$1.29M | -$299,382 | -$956,000 | -$747,000 |
| EBITDA? | -$2.36M | -$2.10M | -$2.17M | -$870,000 | -$2.72M | -$2.97M | -$1.29M | -$298,291 | -$954,000 | -$745,000 |
| Income Before Tax | -$2.54M | -$3.18M | -$1.26M | -$972,000 | -$344,660 | -$7.08M | -$1.32M | -$734,621 | $107,219 | -$2.50M |
| Income Tax Expense | $0 | $5,169 | $0 | $0 | $0 | $0 | $0 | $0 | -$761,000 | $0 |
| Net Income? | -$2.54M | -$3.18M | -$1.26M | -$972,000 | -$344,660 | -$7.08M | -$1.32M | -$734,621 | $107,219 | -$2.50M |
| EPS? | $-0.04 | $-0.05 | $-0.02 | $-0.02 | $-0.01 | $-0.29 | $-0.17 | $-0.11 | $0.02 | $-0.37 |
| Diluted EPS? | $-0.04 | $-0.05 | $-0.02 | $-0.02 | $-0.01 | $-0.30 | $-0.17 | $-0.11 | $0.02 | $-0.37 |
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